[LTKM] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -198.42%
YoY- -157.78%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 63,746 61,509 58,545 57,239 57,176 55,665 56,691 8.12%
PBT 5,654 3,978 1,893 327 1,011 749 1,760 117.56%
Tax -1,380 -1,086 -672 -639 -694 -573 -619 70.57%
NP 4,274 2,892 1,221 -312 317 176 1,141 140.99%
-
NP to SH 4,274 2,892 1,221 -312 317 176 1,141 140.99%
-
Tax Rate 24.41% 27.30% 35.50% 195.41% 68.64% 76.50% 35.17% -
Total Cost 59,472 58,617 57,324 57,551 56,859 55,489 55,550 4.64%
-
Net Worth 62,103 61,985 60,085 57,621 58,514 59,095 39,887 34.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 801 801 801 801 801 - - -
Div Payout % 18.75% 27.72% 65.65% 0.00% 252.86% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 62,103 61,985 60,085 57,621 58,514 59,095 39,887 34.29%
NOSH 40,066 41,050 40,326 41,157 40,078 40,476 39,887 0.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.70% 4.70% 2.09% -0.55% 0.55% 0.32% 2.01% -
ROE 6.88% 4.67% 2.03% -0.54% 0.54% 0.30% 2.86% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 159.10 149.84 145.18 139.07 142.66 137.53 142.13 7.80%
EPS 10.67 7.05 3.03 -0.76 0.79 0.43 2.86 140.35%
DPS 2.00 1.95 1.99 1.95 2.00 0.00 0.00 -
NAPS 1.55 1.51 1.49 1.40 1.46 1.46 1.00 33.89%
Adjusted Per Share Value based on latest NOSH - 41,157
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.54 42.98 40.91 40.00 39.95 38.90 39.61 8.12%
EPS 2.99 2.02 0.85 -0.22 0.22 0.12 0.80 140.64%
DPS 0.56 0.56 0.56 0.56 0.56 0.00 0.00 -
NAPS 0.4339 0.4331 0.4198 0.4026 0.4089 0.4129 0.2787 34.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.93 0.88 0.88 0.94 1.11 1.28 -
P/RPS 0.63 0.62 0.61 0.63 0.66 0.81 0.90 -21.14%
P/EPS 9.37 13.20 29.06 -116.09 118.84 255.28 44.75 -64.70%
EY 10.67 7.58 3.44 -0.86 0.84 0.39 2.23 183.67%
DY 2.00 2.10 2.26 2.21 2.13 0.00 0.00 -
P/NAPS 0.65 0.62 0.59 0.63 0.64 0.76 1.28 -36.32%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 26/06/03 25/02/03 19/11/02 21/08/02 28/05/02 -
Price 1.01 1.02 0.93 0.94 0.91 1.09 1.15 -
P/RPS 0.63 0.68 0.64 0.68 0.64 0.79 0.81 -15.41%
P/EPS 9.47 14.48 30.72 -124.00 115.05 250.68 40.20 -61.82%
EY 10.56 6.91 3.26 -0.81 0.87 0.40 2.49 161.77%
DY 1.98 1.91 2.14 2.07 2.20 0.00 0.00 -
P/NAPS 0.65 0.68 0.62 0.67 0.62 0.75 1.15 -31.61%

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