[LTKM] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 156.97%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 88,845 88,386 87,428 76,281 76,072 77,186 82,948 4.67%
PBT 18,350 20,620 17,460 5,549 2,185 1,818 7,980 73.95%
Tax -1,233 -1,590 -1,832 -742 -314 -446 -1,148 4.86%
NP 17,117 19,030 15,628 4,807 1,870 1,372 6,832 84.15%
-
NP to SH 17,117 19,030 15,628 4,807 1,870 1,372 6,832 84.15%
-
Tax Rate 6.72% 7.71% 10.49% 13.37% 14.37% 24.53% 14.39% -
Total Cost 71,728 69,356 71,800 71,474 74,201 75,814 76,116 -3.87%
-
Net Worth 81,842 78,623 74,610 70,616 64,537 64,161 70,454 10.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,407 2,672 4,035 - -
Div Payout % - - - 50.08% 142.86% 294.12% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 81,842 78,623 74,610 70,616 64,537 64,161 70,454 10.47%
NOSH 40,118 40,113 40,112 40,122 40,085 40,352 42,700 -4.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.27% 21.53% 17.88% 6.30% 2.46% 1.78% 8.24% -
ROE 20.92% 24.20% 20.95% 6.81% 2.90% 2.14% 9.70% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 221.46 220.34 217.95 190.12 189.77 191.28 194.26 9.10%
EPS 42.67 47.44 38.96 11.98 4.67 3.40 16.00 91.96%
DPS 0.00 0.00 0.00 6.00 6.67 10.00 0.00 -
NAPS 2.04 1.96 1.86 1.76 1.61 1.59 1.65 15.14%
Adjusted Per Share Value based on latest NOSH - 40,139
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.08 61.76 61.09 53.30 53.15 53.93 57.96 4.67%
EPS 11.96 13.30 10.92 3.36 1.31 0.96 4.77 84.25%
DPS 0.00 0.00 0.00 1.68 1.87 2.82 0.00 -
NAPS 0.5719 0.5494 0.5213 0.4934 0.451 0.4483 0.4923 10.47%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.32 1.06 1.01 0.96 1.03 0.98 0.99 -
P/RPS 0.60 0.48 0.46 0.50 0.54 0.51 0.51 11.41%
P/EPS 3.09 2.23 2.59 8.01 22.07 28.82 6.19 -36.99%
EY 32.32 44.75 38.57 12.48 4.53 3.47 16.16 58.53%
DY 0.00 0.00 0.00 6.25 6.47 10.20 0.00 -
P/NAPS 0.65 0.54 0.54 0.55 0.64 0.62 0.60 5.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 25/11/04 16/08/04 -
Price 1.29 1.07 1.05 0.92 1.00 1.01 0.99 -
P/RPS 0.58 0.49 0.48 0.48 0.53 0.53 0.51 8.92%
P/EPS 3.02 2.26 2.70 7.68 21.43 29.71 6.19 -37.94%
EY 33.07 44.34 37.10 13.02 4.67 3.37 16.16 60.97%
DY 0.00 0.00 0.00 6.52 6.67 9.90 0.00 -
P/NAPS 0.63 0.55 0.56 0.52 0.62 0.64 0.60 3.29%

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