[LTKM] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 374.76%
YoY- 35.78%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,441 22,336 21,857 19,227 18,461 17,856 20,737 5.39%
PBT 3,453 5,945 4,365 3,910 730 -1,086 1,995 44.01%
Tax -130 -337 -458 -506 -13 64 -287 -40.93%
NP 3,323 5,608 3,907 3,404 717 -1,022 1,708 55.65%
-
NP to SH 3,323 5,608 3,907 3,404 717 -1,022 1,708 55.65%
-
Tax Rate 3.76% 5.67% 10.49% 12.94% 1.78% - 14.39% -
Total Cost 19,118 16,728 17,950 15,823 17,744 18,878 19,029 0.31%
-
Net Worth 81,871 78,624 74,610 40,139 64,489 64,999 70,454 10.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,408 - 2,044 - -
Div Payout % - - - 70.75% - 0.00% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 81,871 78,624 74,610 40,139 64,489 64,999 70,454 10.50%
NOSH 40,132 40,114 40,112 40,139 40,055 40,880 42,700 -4.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.81% 25.11% 17.88% 17.70% 3.88% -5.72% 8.24% -
ROE 4.06% 7.13% 5.24% 8.48% 1.11% -1.57% 2.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.92 55.68 54.49 47.90 46.09 43.68 48.56 9.83%
EPS 8.28 13.98 9.74 8.48 1.79 -2.50 4.00 62.20%
DPS 0.00 0.00 0.00 6.00 0.00 5.00 0.00 -
NAPS 2.04 1.96 1.86 1.00 1.61 1.59 1.65 15.14%
Adjusted Per Share Value based on latest NOSH - 40,139
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.68 15.61 15.27 13.43 12.90 12.48 14.49 5.38%
EPS 2.32 3.92 2.73 2.38 0.50 -0.71 1.19 55.87%
DPS 0.00 0.00 0.00 1.68 0.00 1.43 0.00 -
NAPS 0.5721 0.5494 0.5213 0.2805 0.4506 0.4542 0.4923 10.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.32 1.06 1.01 0.96 1.03 0.98 0.99 -
P/RPS 2.36 1.90 1.85 2.00 2.23 2.24 2.04 10.17%
P/EPS 15.94 7.58 10.37 11.32 57.54 -39.20 24.75 -25.36%
EY 6.27 13.19 9.64 8.83 1.74 -2.55 4.04 33.93%
DY 0.00 0.00 0.00 6.25 0.00 5.10 0.00 -
P/NAPS 0.65 0.54 0.54 0.96 0.64 0.62 0.60 5.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 25/11/04 16/08/04 -
Price 1.29 1.07 1.05 0.92 1.00 1.01 0.99 -
P/RPS 2.31 1.92 1.93 1.92 2.17 2.31 2.04 8.61%
P/EPS 15.58 7.65 10.78 10.85 55.87 -40.40 24.75 -26.48%
EY 6.42 13.07 9.28 9.22 1.79 -2.48 4.04 36.06%
DY 0.00 0.00 0.00 6.52 0.00 4.95 0.00 -
P/NAPS 0.63 0.55 0.56 0.92 0.62 0.64 0.60 3.29%

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