[LTKM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 52.87%
YoY- 493.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 57,054 38,593 20,737 71,153 52,003 34,126 16,157 131.00%
PBT 1,639 909 1,995 8,202 5,851 4,033 1,163 25.56%
Tax -236 -223 -287 -953 -1,109 -808 -342 -21.82%
NP 1,403 686 1,708 7,249 4,742 3,225 821 42.70%
-
NP to SH 1,403 686 1,708 7,249 4,742 3,225 821 42.70%
-
Tax Rate 14.40% 24.53% 14.39% 11.62% 18.95% 20.03% 29.41% -
Total Cost 55,651 37,907 19,029 63,904 47,261 30,901 15,336 135.22%
-
Net Worth 64,538 64,161 70,454 64,663 63,092 62,484 61,985 2.71%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,004 2,017 - 2,811 803 806 - -
Div Payout % 142.86% 294.12% - 38.78% 16.95% 25.00% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 64,538 64,161 70,454 64,663 63,092 62,484 61,985 2.71%
NOSH 40,085 40,352 42,700 40,163 40,186 40,312 41,050 -1.56%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.46% 1.78% 8.24% 10.19% 9.12% 9.45% 5.08% -
ROE 2.17% 1.07% 2.42% 11.21% 7.52% 5.16% 1.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 142.33 95.64 48.56 177.16 129.40 84.65 39.36 134.67%
EPS 3.50 1.70 4.00 18.07 11.80 8.00 2.00 44.97%
DPS 5.00 5.00 0.00 7.00 2.00 2.00 0.00 -
NAPS 1.61 1.59 1.65 1.61 1.57 1.55 1.51 4.34%
Adjusted Per Share Value based on latest NOSH - 40,118
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 39.87 26.97 14.49 49.72 36.34 23.85 11.29 131.01%
EPS 0.98 0.48 1.19 5.07 3.31 2.25 0.57 43.28%
DPS 1.40 1.41 0.00 1.96 0.56 0.56 0.00 -
NAPS 0.451 0.4483 0.4923 0.4518 0.4409 0.4366 0.4331 2.72%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.03 0.98 0.99 1.06 1.09 1.00 0.93 -
P/RPS 0.72 1.02 2.04 0.60 0.84 1.18 2.36 -54.51%
P/EPS 29.43 57.65 24.75 5.87 9.24 12.50 46.50 -26.18%
EY 3.40 1.73 4.04 17.03 10.83 8.00 2.15 35.54%
DY 4.85 5.10 0.00 6.60 1.83 2.00 0.00 -
P/NAPS 0.64 0.62 0.60 0.66 0.69 0.65 0.62 2.12%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 11/04/05 25/11/04 16/08/04 27/05/04 24/02/04 10/11/03 28/08/03 -
Price 1.00 1.01 0.99 1.05 1.05 1.01 1.02 -
P/RPS 0.70 1.06 2.04 0.59 0.81 1.19 2.59 -58.03%
P/EPS 28.57 59.41 24.75 5.82 8.90 12.63 51.00 -31.92%
EY 3.50 1.68 4.04 17.19 11.24 7.92 1.96 46.93%
DY 5.00 4.95 0.00 6.67 1.90 1.98 0.00 -
P/NAPS 0.62 0.64 0.60 0.65 0.67 0.65 0.68 -5.94%

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