[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 34.92%
YoY- 815.04%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,098 19,928 89,666 66,634 44,193 21,857 76,281 -33.76%
PBT 2,937 1,515 16,751 13,763 10,310 4,365 5,549 -34.54%
Tax -256 -139 -1,924 -925 -795 -458 -742 -50.77%
NP 2,681 1,376 14,827 12,838 9,515 3,907 4,807 -32.21%
-
NP to SH 2,681 1,376 14,827 12,838 9,515 3,907 4,807 -32.21%
-
Tax Rate 8.72% 9.17% 11.49% 6.72% 7.71% 10.49% 13.37% -
Total Cost 38,417 18,552 74,839 53,796 34,678 17,950 71,474 -33.86%
-
Net Worth 84,447 85,180 82,157 81,842 78,623 74,610 70,616 12.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 4,027 - - - 2,407 -
Div Payout % - - 27.16% - - - 50.08% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,447 85,180 82,157 81,842 78,623 74,610 70,616 12.65%
NOSH 40,993 40,952 40,273 40,118 40,113 40,112 40,122 1.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.52% 6.90% 16.54% 19.27% 21.53% 17.88% 6.30% -
ROE 3.17% 1.62% 18.05% 15.69% 12.10% 5.24% 6.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 100.25 48.66 222.64 166.09 110.17 54.49 190.12 -34.70%
EPS 6.54 3.36 36.83 32.00 23.72 9.74 11.98 -33.17%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 6.00 -
NAPS 2.06 2.08 2.04 2.04 1.96 1.86 1.76 11.05%
Adjusted Per Share Value based on latest NOSH - 40,132
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.72 13.92 62.65 46.56 30.88 15.27 53.30 -33.75%
EPS 1.87 0.96 10.36 8.97 6.65 2.73 3.36 -32.31%
DPS 0.00 0.00 2.81 0.00 0.00 0.00 1.68 -
NAPS 0.5901 0.5952 0.5741 0.5719 0.5494 0.5213 0.4934 12.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.16 1.19 1.18 1.32 1.06 1.01 0.96 -
P/RPS 1.16 2.45 0.53 0.79 0.96 1.85 0.50 75.16%
P/EPS 17.74 35.42 3.21 4.13 4.47 10.37 8.01 69.82%
EY 5.64 2.82 31.20 24.24 22.38 9.64 12.48 -41.08%
DY 0.00 0.00 8.47 0.00 0.00 0.00 6.25 -
P/NAPS 0.56 0.57 0.58 0.65 0.54 0.54 0.55 1.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 23/02/06 29/11/05 29/08/05 30/05/05 -
Price 1.14 1.25 1.20 1.29 1.07 1.05 0.92 -
P/RPS 1.14 2.57 0.54 0.78 0.97 1.93 0.48 77.91%
P/EPS 17.43 37.20 3.26 4.03 4.51 10.78 7.68 72.61%
EY 5.74 2.69 30.68 24.81 22.17 9.28 13.02 -42.04%
DY 0.00 0.00 8.33 0.00 0.00 0.00 6.52 -
P/NAPS 0.55 0.60 0.59 0.63 0.55 0.56 0.52 3.80%

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