[LTKM] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -159.84%
YoY- -142.51%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,857 19,227 18,461 17,856 20,737 19,150 17,877 14.35%
PBT 4,365 3,910 730 -1,086 1,995 2,351 1,818 79.40%
Tax -458 -506 -13 64 -287 156 -301 32.32%
NP 3,907 3,404 717 -1,022 1,708 2,507 1,517 87.99%
-
NP to SH 3,907 3,404 717 -1,022 1,708 2,507 1,517 87.99%
-
Tax Rate 10.49% 12.94% 1.78% - 14.39% -6.64% 16.56% -
Total Cost 17,950 15,823 17,744 18,878 19,029 16,643 16,360 6.38%
-
Net Worth 74,610 40,139 64,489 64,999 70,454 40,118 62,676 12.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,408 - 2,044 - 2,005 798 -
Div Payout % - 70.75% - 0.00% - 80.01% 52.63% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,610 40,139 64,489 64,999 70,454 40,118 62,676 12.33%
NOSH 40,112 40,139 40,055 40,880 42,700 40,118 39,921 0.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.88% 17.70% 3.88% -5.72% 8.24% 13.09% 8.49% -
ROE 5.24% 8.48% 1.11% -1.57% 2.42% 6.25% 2.42% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 54.49 47.90 46.09 43.68 48.56 47.73 44.78 13.99%
EPS 9.74 8.48 1.79 -2.50 4.00 6.25 3.80 87.39%
DPS 0.00 6.00 0.00 5.00 0.00 5.00 2.00 -
NAPS 1.86 1.00 1.61 1.59 1.65 1.00 1.57 11.97%
Adjusted Per Share Value based on latest NOSH - 40,880
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.27 13.43 12.89 12.47 14.48 13.38 12.49 14.35%
EPS 2.73 2.38 0.50 -0.71 1.19 1.75 1.06 87.99%
DPS 0.00 1.68 0.00 1.43 0.00 1.40 0.56 -
NAPS 0.5211 0.2804 0.4504 0.454 0.4921 0.2802 0.4378 12.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.01 0.96 1.03 0.98 0.99 1.06 1.09 -
P/RPS 1.85 2.00 2.23 2.24 2.04 2.22 2.43 -16.63%
P/EPS 10.37 11.32 57.54 -39.20 24.75 16.96 28.68 -49.27%
EY 9.64 8.83 1.74 -2.55 4.04 5.90 3.49 96.98%
DY 0.00 6.25 0.00 5.10 0.00 4.72 1.83 -
P/NAPS 0.54 0.96 0.64 0.62 0.60 1.06 0.69 -15.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 11/04/05 25/11/04 16/08/04 27/05/04 24/02/04 -
Price 1.05 0.92 1.00 1.01 0.99 1.05 1.05 -
P/RPS 1.93 1.92 2.17 2.31 2.04 2.20 2.34 -12.06%
P/EPS 10.78 10.85 55.87 -40.40 24.75 16.80 27.63 -46.63%
EY 9.28 9.22 1.79 -2.48 4.04 5.95 3.62 87.41%
DY 0.00 6.52 0.00 4.95 0.00 4.76 1.90 -
P/NAPS 0.56 0.92 0.62 0.64 0.60 1.05 0.67 -11.27%

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