[LTKM] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 491.35%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 68,358 63,746 61,509 58,545 57,239 57,176 55,665 14.63%
PBT 8,345 5,654 3,978 1,893 327 1,011 749 396.65%
Tax -1,772 -1,380 -1,086 -672 -639 -694 -573 111.82%
NP 6,573 4,274 2,892 1,221 -312 317 176 1009.95%
-
NP to SH 6,573 4,274 2,892 1,221 -312 317 176 1009.95%
-
Tax Rate 21.23% 24.41% 27.30% 35.50% 195.41% 68.64% 76.50% -
Total Cost 61,785 59,472 58,617 57,324 57,551 56,859 55,489 7.40%
-
Net Worth 62,676 62,103 61,985 60,085 57,621 58,514 59,095 3.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,599 801 801 801 801 801 - -
Div Payout % 24.34% 18.75% 27.72% 65.65% 0.00% 252.86% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 62,676 62,103 61,985 60,085 57,621 58,514 59,095 3.98%
NOSH 39,921 40,066 41,050 40,326 41,157 40,078 40,476 -0.91%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.62% 6.70% 4.70% 2.09% -0.55% 0.55% 0.32% -
ROE 10.49% 6.88% 4.67% 2.03% -0.54% 0.54% 0.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 171.23 159.10 149.84 145.18 139.07 142.66 137.53 15.68%
EPS 16.46 10.67 7.05 3.03 -0.76 0.79 0.43 1028.29%
DPS 4.01 2.00 1.95 1.99 1.95 2.00 0.00 -
NAPS 1.57 1.55 1.51 1.49 1.40 1.46 1.46 4.94%
Adjusted Per Share Value based on latest NOSH - 40,326
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 47.74 44.52 42.96 40.89 39.98 39.93 38.88 14.62%
EPS 4.59 2.99 2.02 0.85 -0.22 0.22 0.12 1027.72%
DPS 1.12 0.56 0.56 0.56 0.56 0.56 0.00 -
NAPS 0.4378 0.4338 0.4329 0.4197 0.4025 0.4087 0.4127 4.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.09 1.00 0.93 0.88 0.88 0.94 1.11 -
P/RPS 0.64 0.63 0.62 0.61 0.63 0.66 0.81 -14.49%
P/EPS 6.62 9.37 13.20 29.06 -116.09 118.84 255.28 -91.18%
EY 15.11 10.67 7.58 3.44 -0.86 0.84 0.39 1037.38%
DY 3.68 2.00 2.10 2.26 2.21 2.13 0.00 -
P/NAPS 0.69 0.65 0.62 0.59 0.63 0.64 0.76 -6.22%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 10/11/03 28/08/03 26/06/03 25/02/03 19/11/02 21/08/02 -
Price 1.05 1.01 1.02 0.93 0.94 0.91 1.09 -
P/RPS 0.61 0.63 0.68 0.64 0.68 0.64 0.79 -15.79%
P/EPS 6.38 9.47 14.48 30.72 -124.00 115.05 250.68 -91.28%
EY 15.68 10.56 6.91 3.26 -0.81 0.87 0.40 1046.27%
DY 3.82 1.98 1.91 2.14 2.07 2.20 0.00 -
P/NAPS 0.67 0.65 0.68 0.62 0.67 0.62 0.75 -7.22%

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