[LTKM] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 22.94%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,861 81,881 77,401 76,281 76,204 75,620 75,733 8.70%
PBT 17,673 14,950 7,919 5,549 3,990 5,078 9,034 56.22%
Tax -1,431 -1,314 -913 -742 -80 -368 -898 36.31%
NP 16,242 13,636 7,006 4,807 3,910 4,710 8,136 58.34%
-
NP to SH 16,242 13,636 7,006 4,807 3,910 4,710 8,136 58.34%
-
Tax Rate 8.10% 8.79% 11.53% 13.37% 2.01% 7.25% 9.94% -
Total Cost 69,619 68,245 70,395 71,474 72,294 70,910 67,597 1.97%
-
Net Worth 81,871 78,624 74,610 40,139 64,489 64,999 42,700 54.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,408 2,408 2,408 2,408 2,005 2,804 3,605 -23.53%
Div Payout % 14.83% 17.66% 34.38% 50.10% 51.30% 59.54% 44.32% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 81,871 78,624 74,610 40,139 64,489 64,999 42,700 54.15%
NOSH 40,132 40,114 40,112 40,139 40,055 40,880 42,700 -4.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.92% 16.65% 9.05% 6.30% 5.13% 6.23% 10.74% -
ROE 19.84% 17.34% 9.39% 11.98% 6.06% 7.25% 19.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 213.94 204.12 192.96 190.04 190.24 184.98 177.36 13.27%
EPS 40.47 33.99 17.47 11.98 9.76 11.52 19.05 65.02%
DPS 6.00 6.00 6.00 6.00 5.01 6.86 8.44 -20.29%
NAPS 2.04 1.96 1.86 1.00 1.61 1.59 1.00 60.64%
Adjusted Per Share Value based on latest NOSH - 40,139
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.97 57.19 54.06 53.28 53.22 52.82 52.90 8.69%
EPS 11.34 9.52 4.89 3.36 2.73 3.29 5.68 58.35%
DPS 1.68 1.68 1.68 1.68 1.40 1.96 2.52 -23.62%
NAPS 0.5718 0.5492 0.5211 0.2804 0.4504 0.454 0.2982 54.16%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.32 1.06 1.01 0.96 1.03 0.98 0.99 -
P/RPS 0.62 0.52 0.52 0.51 0.54 0.53 0.56 7.00%
P/EPS 3.26 3.12 5.78 8.02 10.55 8.51 5.20 -26.68%
EY 30.66 32.07 17.29 12.47 9.48 11.76 19.25 36.26%
DY 4.55 5.66 5.94 6.25 4.86 7.00 8.53 -34.15%
P/NAPS 0.65 0.54 0.54 0.96 0.64 0.62 0.99 -24.40%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 25/11/04 16/08/04 -
Price 1.29 1.07 1.05 0.92 1.00 1.01 0.99 -
P/RPS 0.60 0.52 0.54 0.48 0.53 0.55 0.56 4.69%
P/EPS 3.19 3.15 6.01 7.68 10.24 8.77 5.20 -27.73%
EY 31.37 31.77 16.63 13.02 9.76 11.41 19.25 38.35%
DY 4.65 5.61 5.71 6.52 5.01 6.79 8.53 -33.19%
P/NAPS 0.63 0.55 0.56 0.92 0.62 0.64 0.99 -25.95%

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