[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 47.04%
YoY- 877.38%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,593 20,737 71,153 52,003 34,126 16,157 58,545 -24.19%
PBT 909 1,995 8,202 5,851 4,033 1,163 1,893 -38.59%
Tax -223 -287 -953 -1,109 -808 -342 -672 -51.97%
NP 686 1,708 7,249 4,742 3,225 821 1,221 -31.84%
-
NP to SH 686 1,708 7,249 4,742 3,225 821 1,221 -31.84%
-
Tax Rate 24.53% 14.39% 11.62% 18.95% 20.03% 29.41% 35.50% -
Total Cost 37,907 19,029 63,904 47,261 30,901 15,336 57,324 -24.04%
-
Net Worth 64,161 70,454 64,663 63,092 62,484 61,985 59,037 5.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,017 - 2,811 803 806 - 803 84.47%
Div Payout % 294.12% - 38.78% 16.95% 25.00% - 65.78% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 64,161 70,454 64,663 63,092 62,484 61,985 59,037 5.68%
NOSH 40,352 42,700 40,163 40,186 40,312 41,050 40,161 0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.78% 8.24% 10.19% 9.12% 9.45% 5.08% 2.09% -
ROE 1.07% 2.42% 11.21% 7.52% 5.16% 1.32% 2.07% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.64 48.56 177.16 129.40 84.65 39.36 145.77 -24.43%
EPS 1.70 4.00 18.07 11.80 8.00 2.00 3.00 -31.45%
DPS 5.00 0.00 7.00 2.00 2.00 0.00 2.00 83.89%
NAPS 1.59 1.65 1.61 1.57 1.55 1.51 1.47 5.35%
Adjusted Per Share Value based on latest NOSH - 39,921
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.97 14.49 49.72 36.34 23.85 11.29 40.91 -24.19%
EPS 0.48 1.19 5.07 3.31 2.25 0.57 0.85 -31.60%
DPS 1.41 0.00 1.96 0.56 0.56 0.00 0.56 84.76%
NAPS 0.4483 0.4923 0.4518 0.4409 0.4366 0.4331 0.4125 5.68%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.98 0.99 1.06 1.09 1.00 0.93 0.88 -
P/RPS 1.02 2.04 0.60 0.84 1.18 2.36 0.60 42.30%
P/EPS 57.65 24.75 5.87 9.24 12.50 46.50 28.95 58.08%
EY 1.73 4.04 17.03 10.83 8.00 2.15 3.45 -36.80%
DY 5.10 0.00 6.60 1.83 2.00 0.00 2.27 71.28%
P/NAPS 0.62 0.60 0.66 0.69 0.65 0.62 0.60 2.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 16/08/04 27/05/04 24/02/04 10/11/03 28/08/03 26/06/03 -
Price 1.01 0.99 1.05 1.05 1.01 1.02 0.93 -
P/RPS 1.06 2.04 0.59 0.81 1.19 2.59 0.64 39.85%
P/EPS 59.41 24.75 5.82 8.90 12.63 51.00 30.59 55.47%
EY 1.68 4.04 17.19 11.24 7.92 1.96 3.27 -35.77%
DY 4.95 0.00 6.67 1.90 1.98 0.00 2.15 74.09%
P/NAPS 0.64 0.60 0.65 0.67 0.65 0.68 0.63 1.05%

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