[LTKM] QoQ TTM 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- 45.75%
YoY- -13.89%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 89,666 85,861 81,881 77,401 76,281 76,204 75,620 12.03%
PBT 16,751 17,673 14,950 7,919 5,549 3,990 5,078 121.75%
Tax -1,924 -1,431 -1,314 -913 -742 -80 -368 201.53%
NP 14,827 16,242 13,636 7,006 4,807 3,910 4,710 114.94%
-
NP to SH 14,827 16,242 13,636 7,006 4,807 3,910 4,710 114.94%
-
Tax Rate 11.49% 8.10% 8.79% 11.53% 13.37% 2.01% 7.25% -
Total Cost 74,839 69,619 68,245 70,395 71,474 72,294 70,910 3.66%
-
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 2,408 2,408 2,408 2,005 2,804 1.18%
Div Payout % 19.25% 14.83% 17.66% 34.38% 50.10% 51.30% 59.54% -
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 16.54% 18.92% 16.65% 9.05% 6.30% 5.13% 6.23% -
ROE 17.82% 19.84% 17.34% 9.39% 11.98% 6.06% 7.25% -
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 219.89 213.94 204.12 192.96 190.04 190.24 184.98 12.22%
EPS 36.36 40.47 33.99 17.47 11.98 9.76 11.52 115.32%
DPS 7.00 6.00 6.00 6.00 6.00 5.01 6.86 1.35%
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 62.65 59.99 57.21 54.08 53.30 53.25 52.84 12.03%
EPS 10.36 11.35 9.53 4.90 3.36 2.73 3.29 114.98%
DPS 1.99 1.68 1.68 1.68 1.68 1.40 1.96 1.01%
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 0.54 0.62 0.52 0.52 0.51 0.54 0.53 1.25%
P/EPS 3.25 3.26 3.12 5.78 8.02 10.55 8.51 -47.39%
EY 30.81 30.66 32.07 17.29 12.47 9.48 11.76 90.15%
DY 5.93 4.55 5.66 5.94 6.25 4.86 7.00 -10.47%
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 0.55 0.60 0.52 0.54 0.48 0.53 0.55 0.00%
P/EPS 3.30 3.19 3.15 6.01 7.68 10.24 8.77 -47.91%
EY 30.30 31.37 31.77 16.63 13.02 9.76 11.41 91.88%
DY 5.83 4.65 5.61 5.71 6.52 5.01 6.79 -9.67%
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