[LTKM] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 37.86%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 127,256 115,880 108,209 102,144 96,310 89,544 85,549 30.21%
PBT 2,762 -4,620 7,757 8,362 5,370 -924 5,675 -38.04%
Tax -1,120 -60 -1,331 -1,778 -594 0 -239 179.24%
NP 1,642 -4,680 6,426 6,584 4,776 -924 5,436 -54.88%
-
NP to SH 1,642 -4,680 6,426 6,584 4,776 -924 5,436 -54.88%
-
Tax Rate 40.55% - 17.16% 21.26% 11.06% - 4.21% -
Total Cost 125,614 120,560 101,783 95,560 91,534 90,468 80,113 34.85%
-
Net Worth 87,847 88,263 89,375 90,154 86,426 86,212 86,074 1.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 4,099 - - - 4,098 -
Div Payout % - - 63.80% - - - 75.40% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,847 88,263 89,375 90,154 86,426 86,212 86,074 1.36%
NOSH 41,050 41,052 40,998 40,979 40,960 41,249 40,987 0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.29% -4.04% 5.94% 6.45% 4.96% -1.03% 6.35% -
ROE 1.87% -5.30% 7.19% 7.30% 5.53% -1.07% 6.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 310.00 282.27 263.94 249.26 235.13 217.08 208.72 30.08%
EPS 4.00 -11.40 15.68 16.07 11.66 -2.24 13.26 -54.92%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.14 2.15 2.18 2.20 2.11 2.09 2.10 1.26%
Adjusted Per Share Value based on latest NOSH - 40,996
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.88 80.94 75.58 71.34 67.27 62.54 59.75 30.21%
EPS 1.15 -3.27 4.49 4.60 3.34 -0.65 3.80 -54.82%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 2.86 -
NAPS 0.6136 0.6165 0.6242 0.6297 0.6036 0.6022 0.6012 1.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.99 1.07 1.08 1.10 1.05 1.05 1.07 -
P/RPS 0.32 0.38 0.41 0.44 0.45 0.48 0.51 -26.64%
P/EPS 24.75 -9.39 6.89 6.85 9.01 -46.88 8.07 110.65%
EY 4.04 -10.65 14.51 14.61 11.10 -2.13 12.39 -52.52%
DY 0.00 0.00 9.26 0.00 0.00 0.00 9.35 -
P/NAPS 0.46 0.50 0.50 0.50 0.50 0.50 0.51 -6.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 -
Price 0.95 1.07 1.07 1.05 1.10 1.13 1.03 -
P/RPS 0.31 0.38 0.41 0.42 0.47 0.52 0.49 -26.24%
P/EPS 23.75 -9.39 6.83 6.54 9.43 -50.45 7.77 110.18%
EY 4.21 -10.65 14.65 15.30 10.60 -1.98 12.88 -52.45%
DY 0.00 0.00 9.35 0.00 0.00 0.00 9.71 -
P/NAPS 0.44 0.50 0.49 0.48 0.52 0.54 0.49 -6.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment