[LTKM] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 47.79%
YoY- 1248.27%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,733 71,153 68,358 63,746 61,509 58,545 57,239 20.54%
PBT 9,034 8,202 8,345 5,654 3,978 1,893 327 815.72%
Tax -898 -953 -1,772 -1,380 -1,086 -672 -639 25.48%
NP 8,136 7,249 6,573 4,274 2,892 1,221 -312 -
-
NP to SH 8,136 7,249 6,573 4,274 2,892 1,221 -312 -
-
Tax Rate 9.94% 11.62% 21.23% 24.41% 27.30% 35.50% 195.41% -
Total Cost 67,597 63,904 61,785 59,472 58,617 57,324 57,551 11.33%
-
Net Worth 42,700 40,118 62,676 62,103 61,985 60,085 57,621 -18.12%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,605 3,605 1,599 801 801 801 801 172.84%
Div Payout % 44.32% 49.74% 24.34% 18.75% 27.72% 65.65% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 42,700 40,118 62,676 62,103 61,985 60,085 57,621 -18.12%
NOSH 42,700 40,118 39,921 40,066 41,050 40,326 41,157 2.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.74% 10.19% 9.62% 6.70% 4.70% 2.09% -0.55% -
ROE 19.05% 18.07% 10.49% 6.88% 4.67% 2.03% -0.54% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 177.36 177.36 171.23 159.10 149.84 145.18 139.07 17.61%
EPS 19.05 18.07 16.46 10.67 7.05 3.03 -0.76 -
DPS 8.44 8.99 4.01 2.00 1.95 1.99 1.95 165.82%
NAPS 1.00 1.00 1.57 1.55 1.51 1.49 1.40 -20.11%
Adjusted Per Share Value based on latest NOSH - 40,066
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.92 49.72 47.76 44.54 42.98 40.91 40.00 20.53%
EPS 5.68 5.07 4.59 2.99 2.02 0.85 -0.22 -
DPS 2.52 2.52 1.12 0.56 0.56 0.56 0.56 172.81%
NAPS 0.2984 0.2803 0.4379 0.4339 0.4331 0.4198 0.4026 -18.11%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.99 1.06 1.09 1.00 0.93 0.88 0.88 -
P/RPS 0.56 0.60 0.64 0.63 0.62 0.61 0.63 -7.55%
P/EPS 5.20 5.87 6.62 9.37 13.20 29.06 -116.09 -
EY 19.25 17.05 15.11 10.67 7.58 3.44 -0.86 -
DY 8.53 8.48 3.68 2.00 2.10 2.26 2.21 146.26%
P/NAPS 0.99 1.06 0.69 0.65 0.62 0.59 0.63 35.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 27/05/04 24/02/04 10/11/03 28/08/03 26/06/03 25/02/03 -
Price 0.99 1.05 1.05 1.01 1.02 0.93 0.94 -
P/RPS 0.56 0.59 0.61 0.63 0.68 0.64 0.68 -12.15%
P/EPS 5.20 5.81 6.38 9.47 14.48 30.72 -124.00 -
EY 19.25 17.21 15.68 10.56 6.91 3.26 -0.81 -
DY 8.53 8.56 3.82 1.98 1.91 2.14 2.07 157.25%
P/NAPS 0.99 1.05 0.67 0.65 0.68 0.62 0.67 29.76%

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