[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -18.72%
YoY- 128.75%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 89,666 66,634 44,193 21,857 76,281 57,054 38,593 75.51%
PBT 16,751 13,763 10,310 4,365 5,549 1,639 909 598.91%
Tax -1,924 -925 -795 -458 -742 -236 -223 321.21%
NP 14,827 12,838 9,515 3,907 4,807 1,403 686 677.37%
-
NP to SH 14,827 12,838 9,515 3,907 4,807 1,403 686 677.37%
-
Tax Rate 11.49% 6.72% 7.71% 10.49% 13.37% 14.40% 24.53% -
Total Cost 74,839 53,796 34,678 17,950 71,474 55,651 37,907 57.44%
-
Net Worth 82,157 81,842 78,623 74,610 70,616 64,538 64,161 17.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,027 - - - 2,407 2,004 2,017 58.62%
Div Payout % 27.16% - - - 50.08% 142.86% 294.12% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 82,157 81,842 78,623 74,610 70,616 64,538 64,161 17.93%
NOSH 40,273 40,118 40,113 40,112 40,122 40,085 40,352 -0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.54% 19.27% 21.53% 17.88% 6.30% 2.46% 1.78% -
ROE 18.05% 15.69% 12.10% 5.24% 6.81% 2.17% 1.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 222.64 166.09 110.17 54.49 190.12 142.33 95.64 75.73%
EPS 36.83 32.00 23.72 9.74 11.98 3.50 1.70 678.60%
DPS 10.00 0.00 0.00 0.00 6.00 5.00 5.00 58.80%
NAPS 2.04 2.04 1.96 1.86 1.76 1.61 1.59 18.09%
Adjusted Per Share Value based on latest NOSH - 40,112
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.65 46.56 30.88 15.27 53.30 39.87 26.97 75.48%
EPS 10.36 8.97 6.65 2.73 3.36 0.98 0.48 676.64%
DPS 2.81 0.00 0.00 0.00 1.68 1.40 1.41 58.43%
NAPS 0.5741 0.5719 0.5494 0.5213 0.4934 0.451 0.4483 17.94%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.18 1.32 1.06 1.01 0.96 1.03 0.98 -
P/RPS 0.53 0.79 0.96 1.85 0.50 0.72 1.02 -35.39%
P/EPS 3.21 4.13 4.47 10.37 8.01 29.43 57.65 -85.44%
EY 31.20 24.24 22.38 9.64 12.48 3.40 1.73 588.92%
DY 8.47 0.00 0.00 0.00 6.25 4.85 5.10 40.28%
P/NAPS 0.58 0.65 0.54 0.54 0.55 0.64 0.62 -4.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 25/11/04 -
Price 1.20 1.29 1.07 1.05 0.92 1.00 1.01 -
P/RPS 0.54 0.78 0.97 1.93 0.48 0.70 1.06 -36.24%
P/EPS 3.26 4.03 4.51 10.78 7.68 28.57 59.41 -85.58%
EY 30.68 24.81 22.17 9.28 13.02 3.50 1.68 594.70%
DY 8.33 0.00 0.00 0.00 6.52 5.00 4.95 41.52%
P/NAPS 0.59 0.63 0.55 0.56 0.52 0.62 0.64 -5.28%

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