[LTKM] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 12.24%
YoY- 181.33%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 76,281 76,204 75,620 75,733 71,153 68,358 63,746 12.70%
PBT 5,549 3,990 5,078 9,034 8,202 8,345 5,654 -1.24%
Tax -742 -80 -368 -898 -953 -1,772 -1,380 -33.85%
NP 4,807 3,910 4,710 8,136 7,249 6,573 4,274 8.14%
-
NP to SH 4,807 3,910 4,710 8,136 7,249 6,573 4,274 8.14%
-
Tax Rate 13.37% 2.01% 7.25% 9.94% 11.62% 21.23% 24.41% -
Total Cost 71,474 72,294 70,910 67,597 63,904 61,785 59,472 13.02%
-
Net Worth 40,139 64,489 64,999 42,700 40,118 62,676 62,103 -25.22%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,408 2,005 2,804 3,605 3,605 1,599 801 108.15%
Div Payout % 50.10% 51.30% 59.54% 44.32% 49.74% 24.34% 18.75% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 40,139 64,489 64,999 42,700 40,118 62,676 62,103 -25.22%
NOSH 40,139 40,055 40,880 42,700 40,118 39,921 40,066 0.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.30% 5.13% 6.23% 10.74% 10.19% 9.62% 6.70% -
ROE 11.98% 6.06% 7.25% 19.05% 18.07% 10.49% 6.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.04 190.24 184.98 177.36 177.36 171.23 159.10 12.56%
EPS 11.98 9.76 11.52 19.05 18.07 16.46 10.67 8.01%
DPS 6.00 5.01 6.86 8.44 8.99 4.01 2.00 107.86%
NAPS 1.00 1.61 1.59 1.00 1.00 1.57 1.55 -25.31%
Adjusted Per Share Value based on latest NOSH - 42,700
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.28 53.22 52.82 52.90 49.70 47.74 44.52 12.70%
EPS 3.36 2.73 3.29 5.68 5.06 4.59 2.99 8.08%
DPS 1.68 1.40 1.96 2.52 2.52 1.12 0.56 107.86%
NAPS 0.2804 0.4504 0.454 0.2982 0.2802 0.4378 0.4338 -25.22%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.96 1.03 0.98 0.99 1.06 1.09 1.00 -
P/RPS 0.51 0.54 0.53 0.56 0.60 0.64 0.63 -13.12%
P/EPS 8.02 10.55 8.51 5.20 5.87 6.62 9.37 -9.84%
EY 12.47 9.48 11.76 19.25 17.05 15.11 10.67 10.94%
DY 6.25 4.86 7.00 8.53 8.48 3.68 2.00 113.59%
P/NAPS 0.96 0.64 0.62 0.99 1.06 0.69 0.65 29.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 11/04/05 25/11/04 16/08/04 27/05/04 24/02/04 10/11/03 -
Price 0.92 1.00 1.01 0.99 1.05 1.05 1.01 -
P/RPS 0.48 0.53 0.55 0.56 0.59 0.61 0.63 -16.56%
P/EPS 7.68 10.24 8.77 5.20 5.81 6.38 9.47 -13.02%
EY 13.02 9.76 11.41 19.25 17.21 15.68 10.56 14.96%
DY 6.52 5.01 6.79 8.53 8.56 3.82 1.98 121.17%
P/NAPS 0.92 0.62 0.64 0.99 1.05 0.67 0.65 26.03%

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