[LTKM] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 23.02%
YoY- 4.82%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 123,682 114,793 108,209 99,130 92,606 88,007 85,549 27.77%
PBT 6,454 6,833 7,757 7,193 5,423 3,929 5,675 8.92%
Tax -1,594 -1,346 -1,331 -866 -280 -100 -239 253.09%
NP 4,860 5,487 6,426 6,327 5,143 3,829 5,436 -7.17%
-
NP to SH 4,860 5,487 6,426 6,327 5,143 3,829 5,436 -7.17%
-
Tax Rate 24.70% 19.70% 17.16% 12.04% 5.16% 2.55% 4.21% -
Total Cost 118,822 109,306 101,783 92,803 87,463 84,178 80,113 29.96%
-
Net Worth 87,713 88,263 82,107 90,192 86,480 86,212 86,236 1.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,105 4,105 4,105 2,874 2,874 2,874 2,874 26.74%
Div Payout % 84.47% 74.82% 63.89% 45.43% 55.89% 75.07% 52.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,713 88,263 82,107 90,192 86,480 86,212 86,236 1.13%
NOSH 40,987 41,052 41,053 40,996 40,985 41,249 41,065 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.93% 4.78% 5.94% 6.38% 5.55% 4.35% 6.35% -
ROE 5.54% 6.22% 7.83% 7.01% 5.95% 4.44% 6.30% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 301.75 279.62 263.58 241.80 225.95 213.35 208.33 27.92%
EPS 11.86 13.37 15.65 15.43 12.55 9.28 13.24 -7.05%
DPS 10.00 10.00 10.00 7.00 7.00 7.00 7.00 26.76%
NAPS 2.14 2.15 2.00 2.20 2.11 2.09 2.10 1.26%
Adjusted Per Share Value based on latest NOSH - 40,996
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 86.39 80.18 75.58 69.24 64.68 61.47 59.75 27.77%
EPS 3.39 3.83 4.49 4.42 3.59 2.67 3.80 -7.30%
DPS 2.87 2.87 2.87 2.01 2.01 2.01 2.01 26.71%
NAPS 0.6126 0.6165 0.5735 0.63 0.604 0.6022 0.6023 1.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.99 1.07 1.08 1.10 1.05 1.05 1.07 -
P/RPS 0.33 0.38 0.41 0.45 0.46 0.49 0.51 -25.13%
P/EPS 8.35 8.01 6.90 7.13 8.37 11.31 8.08 2.20%
EY 11.98 12.49 14.49 14.03 11.95 8.84 12.37 -2.10%
DY 10.10 9.35 9.26 6.36 6.67 6.67 6.54 33.50%
P/NAPS 0.46 0.50 0.54 0.50 0.50 0.50 0.51 -6.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 -
Price 0.95 1.07 1.07 1.05 1.10 1.13 1.03 -
P/RPS 0.31 0.38 0.41 0.43 0.49 0.53 0.49 -26.24%
P/EPS 8.01 8.01 6.84 6.80 8.77 12.17 7.78 1.95%
EY 12.48 12.49 14.63 14.70 11.41 8.21 12.85 -1.92%
DY 10.53 9.35 9.35 6.67 6.36 6.19 6.80 33.74%
P/NAPS 0.44 0.50 0.54 0.48 0.52 0.54 0.49 -6.90%

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