[LTKM] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -42.11%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 77,401 76,281 76,204 75,620 75,733 71,153 68,358 8.64%
PBT 7,919 5,549 3,990 5,078 9,034 8,202 8,345 -3.43%
Tax -913 -742 -80 -368 -898 -953 -1,772 -35.75%
NP 7,006 4,807 3,910 4,710 8,136 7,249 6,573 4.34%
-
NP to SH 7,006 4,807 3,910 4,710 8,136 7,249 6,573 4.34%
-
Tax Rate 11.53% 13.37% 2.01% 7.25% 9.94% 11.62% 21.23% -
Total Cost 70,395 71,474 72,294 70,910 67,597 63,904 61,785 9.09%
-
Net Worth 74,610 40,139 64,489 64,999 42,700 40,118 62,676 12.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,408 2,408 2,005 2,804 3,605 3,605 1,599 31.41%
Div Payout % 34.38% 50.10% 51.30% 59.54% 44.32% 49.74% 24.34% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,610 40,139 64,489 64,999 42,700 40,118 62,676 12.33%
NOSH 40,112 40,139 40,055 40,880 42,700 40,118 39,921 0.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.05% 6.30% 5.13% 6.23% 10.74% 10.19% 9.62% -
ROE 9.39% 11.98% 6.06% 7.25% 19.05% 18.07% 10.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 192.96 190.04 190.24 184.98 177.36 177.36 171.23 8.29%
EPS 17.47 11.98 9.76 11.52 19.05 18.07 16.46 4.05%
DPS 6.00 6.00 5.01 6.86 8.44 8.99 4.01 30.85%
NAPS 1.86 1.00 1.61 1.59 1.00 1.00 1.57 11.97%
Adjusted Per Share Value based on latest NOSH - 40,880
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 54.08 53.30 53.25 52.84 52.92 49.72 47.76 8.64%
EPS 4.90 3.36 2.73 3.29 5.68 5.07 4.59 4.45%
DPS 1.68 1.68 1.40 1.96 2.52 2.52 1.12 31.06%
NAPS 0.5213 0.2805 0.4506 0.4542 0.2984 0.2803 0.4379 12.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.01 0.96 1.03 0.98 0.99 1.06 1.09 -
P/RPS 0.52 0.51 0.54 0.53 0.56 0.60 0.64 -12.93%
P/EPS 5.78 8.02 10.55 8.51 5.20 5.87 6.62 -8.65%
EY 17.29 12.47 9.48 11.76 19.25 17.05 15.11 9.40%
DY 5.94 6.25 4.86 7.00 8.53 8.48 3.68 37.64%
P/NAPS 0.54 0.96 0.64 0.62 0.99 1.06 0.69 -15.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 11/04/05 25/11/04 16/08/04 27/05/04 24/02/04 -
Price 1.05 0.92 1.00 1.01 0.99 1.05 1.05 -
P/RPS 0.54 0.48 0.53 0.55 0.56 0.59 0.61 -7.81%
P/EPS 6.01 7.68 10.24 8.77 5.20 5.81 6.38 -3.90%
EY 16.63 13.02 9.76 11.41 19.25 17.21 15.68 4.00%
DY 5.71 6.52 5.01 6.79 8.53 8.56 3.82 30.76%
P/NAPS 0.56 0.92 0.62 0.64 0.99 1.05 0.67 -11.27%

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