[LTKM] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 43.54%
YoY- 648.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 19,928 23,032 22,441 22,336 21,857 19,227 18,461 5.24%
PBT 1,515 2,988 3,453 5,945 4,365 3,910 730 62.91%
Tax -139 -999 -130 -337 -458 -506 -13 387.45%
NP 1,376 1,989 3,323 5,608 3,907 3,404 717 54.61%
-
NP to SH 1,376 1,989 3,323 5,608 3,907 3,404 717 54.61%
-
Tax Rate 9.17% 33.43% 3.76% 5.67% 10.49% 12.94% 1.78% -
Total Cost 18,552 21,043 19,118 16,728 17,950 15,823 17,744 3.02%
-
Net Worth 85,180 83,188 81,871 78,624 74,610 40,139 64,489 20.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 2,854 - - - 2,408 - -
Div Payout % - 143.51% - - - 70.75% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,180 83,188 81,871 78,624 74,610 40,139 64,489 20.44%
NOSH 40,952 40,778 40,132 40,114 40,112 40,139 40,055 1.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.90% 8.64% 14.81% 25.11% 17.88% 17.70% 3.88% -
ROE 1.62% 2.39% 4.06% 7.13% 5.24% 8.48% 1.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.66 56.48 55.92 55.68 54.49 47.90 46.09 3.69%
EPS 3.36 4.88 8.28 13.98 9.74 8.48 1.79 52.34%
DPS 0.00 7.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.08 2.04 2.04 1.96 1.86 1.00 1.61 18.67%
Adjusted Per Share Value based on latest NOSH - 40,114
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.92 16.09 15.67 15.60 15.27 13.43 12.89 5.27%
EPS 0.96 1.39 2.32 3.92 2.73 2.38 0.50 54.66%
DPS 0.00 1.99 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.5949 0.581 0.5718 0.5492 0.5211 0.2804 0.4504 20.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.19 1.18 1.32 1.06 1.01 0.96 1.03 -
P/RPS 2.45 2.09 2.36 1.90 1.85 2.00 2.23 6.49%
P/EPS 35.42 24.19 15.94 7.58 10.37 11.32 57.54 -27.70%
EY 2.82 4.13 6.27 13.19 9.64 8.83 1.74 38.09%
DY 0.00 5.93 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.57 0.58 0.65 0.54 0.54 0.96 0.64 -7.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 -
Price 1.25 1.20 1.29 1.07 1.05 0.92 1.00 -
P/RPS 2.57 2.12 2.31 1.92 1.93 1.92 2.17 11.97%
P/EPS 37.20 24.60 15.58 7.65 10.78 10.85 55.87 -23.80%
EY 2.69 4.06 6.42 13.07 9.28 9.22 1.79 31.29%
DY 0.00 5.83 0.00 0.00 0.00 6.52 0.00 -
P/NAPS 0.60 0.59 0.63 0.55 0.56 0.92 0.62 -2.16%

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