[LTKM] QoQ TTM Result on 31-Mar-2001 [#4]

Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- -27.14%
YoY--%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 56,357 58,080 60,707 62,961 65,803 50,878 34,030 39.84%
PBT 502 1,604 2,639 5,009 7,209 6,296 4,329 -76.12%
Tax 341 930 376 -364 -1,250 -1,875 -1,270 -
NP 843 2,534 3,015 4,645 5,959 4,421 3,059 -57.55%
-
NP to SH 540 2,231 2,712 4,342 5,959 4,421 3,059 -68.43%
-
Tax Rate -67.93% -57.98% -14.25% 7.27% 17.34% 29.78% 29.34% -
Total Cost 55,514 55,546 57,692 58,316 59,844 46,457 30,971 47.40%
-
Net Worth 59,186 59,267 39,655 57,809 60,721 0 57,633 1.78%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,189 3,189 3,189 3,189 2,399 2,399 2,399 20.83%
Div Payout % 590.64% 142.96% 117.61% 73.46% 40.28% 54.29% 78.46% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 59,186 59,267 39,655 57,809 60,721 0 57,633 1.78%
NOSH 40,263 40,045 39,655 39,868 39,948 39,941 40,022 0.39%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 1.50% 4.36% 4.97% 7.38% 9.06% 8.69% 8.99% -
ROE 0.91% 3.76% 6.84% 7.51% 9.81% 0.00% 5.31% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 139.97 145.04 153.09 157.92 164.72 127.38 85.03 39.28%
EPS 1.34 5.57 6.84 10.89 14.92 11.07 7.64 -68.56%
DPS 8.00 8.00 8.00 8.00 6.01 6.01 6.00 21.07%
NAPS 1.47 1.48 1.00 1.45 1.52 0.00 1.44 1.38%
Adjusted Per Share Value based on latest NOSH - 39,868
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 39.38 40.58 42.42 43.99 45.98 35.55 23.78 39.84%
EPS 0.38 1.56 1.89 3.03 4.16 3.09 2.14 -68.30%
DPS 2.23 2.23 2.23 2.23 1.68 1.68 1.68 20.71%
NAPS 0.4136 0.4141 0.2771 0.4039 0.4243 0.00 0.4027 1.79%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.33 1.16 1.15 1.23 1.37 1.73 2.06 -
P/RPS 0.95 0.80 0.75 0.78 0.83 1.36 2.42 -46.29%
P/EPS 99.17 20.82 16.82 11.29 9.18 15.63 26.95 137.78%
EY 1.01 4.80 5.95 8.85 10.89 6.40 3.71 -57.89%
DY 6.02 6.90 6.96 6.50 4.39 3.47 2.91 62.14%
P/NAPS 0.90 0.78 1.15 0.85 0.90 0.00 1.43 -26.49%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 21/11/01 - - - - - -
Price 1.30 1.30 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.93 0.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 96.93 23.33 0.00 0.00 0.00 0.00 0.00 -
EY 1.03 4.29 0.00 0.00 0.00 0.00 0.00 -
DY 6.15 6.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.00 0.00 0.00 0.00 0.00 -

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