[LTKM] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 34.32%
YoY- -35.66%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 114,793 108,209 99,130 92,606 88,007 85,549 86,059 21.19%
PBT 6,833 7,757 7,193 5,423 3,929 5,675 7,742 -7.99%
Tax -1,346 -1,331 -866 -280 -100 -239 -1,706 -14.62%
NP 5,487 6,426 6,327 5,143 3,829 5,436 6,036 -6.16%
-
NP to SH 5,487 6,426 6,327 5,143 3,829 5,436 6,036 -6.16%
-
Tax Rate 19.70% 17.16% 12.04% 5.16% 2.55% 4.21% 22.04% -
Total Cost 109,306 101,783 92,803 87,463 84,178 80,113 80,023 23.13%
-
Net Worth 88,263 82,107 90,192 86,480 86,212 86,236 85,733 1.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,105 4,105 2,874 2,874 2,874 2,874 2,854 27.44%
Div Payout % 74.82% 63.89% 45.43% 55.89% 75.07% 52.88% 47.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 88,263 82,107 90,192 86,480 86,212 86,236 85,733 1.95%
NOSH 41,052 41,053 40,996 40,985 41,249 41,065 41,021 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.78% 5.94% 6.38% 5.55% 4.35% 6.35% 7.01% -
ROE 6.22% 7.83% 7.01% 5.95% 4.44% 6.30% 7.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 279.62 263.58 241.80 225.95 213.35 208.33 209.79 21.13%
EPS 13.37 15.65 15.43 12.55 9.28 13.24 14.71 -6.17%
DPS 10.00 10.00 7.00 7.00 7.00 7.00 7.00 26.87%
NAPS 2.15 2.00 2.20 2.11 2.09 2.10 2.09 1.90%
Adjusted Per Share Value based on latest NOSH - 40,985
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.21 75.61 69.27 64.71 61.49 59.78 60.13 21.19%
EPS 3.83 4.49 4.42 3.59 2.68 3.80 4.22 -6.26%
DPS 2.87 2.87 2.01 2.01 2.01 2.01 1.99 27.67%
NAPS 0.6167 0.5737 0.6302 0.6043 0.6024 0.6026 0.5991 1.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.07 1.08 1.10 1.05 1.05 1.07 1.05 -
P/RPS 0.38 0.41 0.45 0.46 0.49 0.51 0.50 -16.73%
P/EPS 8.01 6.90 7.13 8.37 11.31 8.08 7.14 7.97%
EY 12.49 14.49 14.03 11.95 8.84 12.37 14.01 -7.37%
DY 9.35 9.26 6.36 6.67 6.67 6.54 6.67 25.27%
P/NAPS 0.50 0.54 0.50 0.50 0.50 0.51 0.50 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 -
Price 1.07 1.07 1.05 1.10 1.13 1.03 1.06 -
P/RPS 0.38 0.41 0.43 0.49 0.53 0.49 0.51 -17.82%
P/EPS 8.01 6.84 6.80 8.77 12.17 7.78 7.20 7.37%
EY 12.49 14.63 14.70 11.41 8.21 12.85 13.88 -6.79%
DY 9.35 9.35 6.67 6.36 6.19 6.80 6.60 26.16%
P/NAPS 0.50 0.54 0.48 0.52 0.54 0.49 0.51 -1.31%

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