[LTKM] QoQ 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- 14.78%
YoY- 128.75%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 23,032 22,441 22,336 21,857 19,227 18,461 17,856 18.51%
PBT 2,988 3,453 5,945 4,365 3,910 730 -1,086 -
Tax -999 -130 -337 -458 -506 -13 64 -
NP 1,989 3,323 5,608 3,907 3,404 717 -1,022 -
-
NP to SH 1,989 3,323 5,608 3,907 3,404 717 -1,022 -
-
Tax Rate 33.43% 3.76% 5.67% 10.49% 12.94% 1.78% - -
Total Cost 21,043 19,118 16,728 17,950 15,823 17,744 18,878 7.51%
-
Net Worth 83,188 81,871 78,624 74,610 40,139 64,489 64,999 17.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,854 - - - 2,408 - 2,044 24.95%
Div Payout % 143.51% - - - 70.75% - 0.00% -
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 83,188 81,871 78,624 74,610 40,139 64,489 64,999 17.89%
NOSH 40,778 40,132 40,114 40,112 40,139 40,055 40,880 -0.16%
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 8.64% 14.81% 25.11% 17.88% 17.70% 3.88% -5.72% -
ROE 2.39% 4.06% 7.13% 5.24% 8.48% 1.11% -1.57% -
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 56.48 55.92 55.68 54.49 47.90 46.09 43.68 18.70%
EPS 4.88 8.28 13.98 9.74 8.48 1.79 -2.50 -
DPS 7.00 0.00 0.00 0.00 6.00 0.00 5.00 25.17%
NAPS 2.04 2.04 1.96 1.86 1.00 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 16.09 15.68 15.61 15.27 13.43 12.90 12.48 18.47%
EPS 1.39 2.32 3.92 2.73 2.38 0.50 -0.71 -
DPS 1.99 0.00 0.00 0.00 1.68 0.00 1.43 24.67%
NAPS 0.5813 0.5721 0.5494 0.5213 0.2805 0.4506 0.4542 17.89%
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 2.09 2.36 1.90 1.85 2.00 2.23 2.24 -4.51%
P/EPS 24.19 15.94 7.58 10.37 11.32 57.54 -39.20 -
EY 4.13 6.27 13.19 9.64 8.83 1.74 -2.55 -
DY 5.93 0.00 0.00 0.00 6.25 0.00 5.10 10.58%
P/NAPS 0.58 0.65 0.54 0.54 0.96 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 2.12 2.31 1.92 1.93 1.92 2.17 2.31 -5.56%
P/EPS 24.60 15.58 7.65 10.78 10.85 55.87 -40.40 -
EY 4.06 6.42 13.07 9.28 9.22 1.79 -2.48 -
DY 5.83 0.00 0.00 0.00 6.52 0.00 4.95 11.53%
P/NAPS 0.59 0.63 0.55 0.56 0.92 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