[LTKM] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 0.74%
YoY- -63.34%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 102,144 96,310 89,544 85,549 84,036 82,196 79,712 17.92%
PBT 8,362 5,370 -924 5,675 6,338 5,874 6,060 23.87%
Tax -1,778 -594 0 -239 -942 -512 -556 116.59%
NP 6,584 4,776 -924 5,436 5,396 5,362 5,504 12.65%
-
NP to SH 6,584 4,776 -924 5,436 5,396 5,362 5,504 12.65%
-
Tax Rate 21.26% 11.06% - 4.21% 14.86% 8.72% 9.17% -
Total Cost 95,560 91,534 90,468 80,113 78,640 76,834 74,208 18.30%
-
Net Worth 90,154 86,426 86,212 86,074 85,609 84,447 85,180 3.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 4,098 - - - -
Div Payout % - - - 75.40% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 90,154 86,426 86,212 86,074 85,609 84,447 85,180 3.84%
NOSH 40,979 40,960 41,249 40,987 40,961 40,993 40,952 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.45% 4.96% -1.03% 6.35% 6.42% 6.52% 6.90% -
ROE 7.30% 5.53% -1.07% 6.32% 6.30% 6.35% 6.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 249.26 235.13 217.08 208.72 205.16 200.51 194.65 17.86%
EPS 16.07 11.66 -2.24 13.26 13.17 13.08 13.44 12.61%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.20 2.11 2.09 2.10 2.09 2.06 2.08 3.79%
Adjusted Per Share Value based on latest NOSH - 41,065
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 71.37 67.30 62.57 59.78 58.72 57.43 55.70 17.91%
EPS 4.60 3.34 -0.65 3.80 3.77 3.75 3.85 12.56%
DPS 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
NAPS 0.6299 0.6039 0.6024 0.6014 0.5982 0.5901 0.5952 3.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.10 1.05 1.05 1.07 1.05 1.16 1.19 -
P/RPS 0.44 0.45 0.48 0.51 0.51 0.58 0.61 -19.52%
P/EPS 6.85 9.01 -46.88 8.07 7.97 8.87 8.85 -15.65%
EY 14.61 11.10 -2.13 12.39 12.55 11.28 11.29 18.69%
DY 0.00 0.00 0.00 9.35 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.51 0.50 0.56 0.57 -8.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 28/08/06 -
Price 1.05 1.10 1.13 1.03 1.06 1.14 1.25 -
P/RPS 0.42 0.47 0.52 0.49 0.52 0.57 0.64 -24.42%
P/EPS 6.54 9.43 -50.45 7.77 8.05 8.72 9.30 -20.86%
EY 15.30 10.60 -1.98 12.88 12.43 11.47 10.75 26.44%
DY 0.00 0.00 0.00 9.71 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.54 0.49 0.51 0.55 0.60 -13.78%

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