[LTKM] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -9.94%
YoY- -63.34%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 99,130 92,606 88,007 85,549 86,059 86,571 87,737 8.45%
PBT 7,193 5,423 3,929 5,675 7,742 9,378 13,901 -35.46%
Tax -866 -280 -100 -239 -1,706 -1,385 -1,605 -33.64%
NP 6,327 5,143 3,829 5,436 6,036 7,993 12,296 -35.70%
-
NP to SH 6,327 5,143 3,829 5,436 6,036 7,993 12,296 -35.70%
-
Tax Rate 12.04% 5.16% 2.55% 4.21% 22.04% 14.77% 11.55% -
Total Cost 92,803 87,463 84,178 80,113 80,023 78,578 75,441 14.76%
-
Net Worth 90,192 86,480 86,212 86,236 85,733 84,537 85,180 3.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,874 2,874 2,874 2,874 2,854 2,854 2,854 0.46%
Div Payout % 45.43% 55.89% 75.07% 52.88% 47.29% 35.71% 23.21% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 90,192 86,480 86,212 86,236 85,733 84,537 85,180 3.87%
NOSH 40,996 40,985 41,249 41,065 41,021 41,037 40,952 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.38% 5.55% 4.35% 6.35% 7.01% 9.23% 14.01% -
ROE 7.01% 5.95% 4.44% 6.30% 7.04% 9.45% 14.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 241.80 225.95 213.35 208.33 209.79 210.95 214.24 8.37%
EPS 15.43 12.55 9.28 13.24 14.71 19.48 30.03 -35.77%
DPS 7.00 7.00 7.00 7.00 7.00 6.96 6.97 0.28%
NAPS 2.20 2.11 2.09 2.10 2.09 2.06 2.08 3.79%
Adjusted Per Share Value based on latest NOSH - 41,065
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 69.24 64.68 61.47 59.75 60.11 60.47 61.28 8.45%
EPS 4.42 3.59 2.67 3.80 4.22 5.58 8.59 -35.70%
DPS 2.01 2.01 2.01 2.01 1.99 1.99 1.99 0.66%
NAPS 0.63 0.604 0.6022 0.6023 0.5988 0.5905 0.5949 3.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.10 1.05 1.05 1.07 1.05 1.16 1.19 -
P/RPS 0.45 0.46 0.49 0.51 0.50 0.55 0.56 -13.53%
P/EPS 7.13 8.37 11.31 8.08 7.14 5.96 3.96 47.84%
EY 14.03 11.95 8.84 12.37 14.01 16.79 25.23 -32.30%
DY 6.36 6.67 6.67 6.54 6.67 6.00 5.86 5.59%
P/NAPS 0.50 0.50 0.50 0.51 0.50 0.56 0.57 -8.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 28/08/06 -
Price 1.05 1.10 1.13 1.03 1.06 1.14 1.25 -
P/RPS 0.43 0.49 0.53 0.49 0.51 0.54 0.58 -18.04%
P/EPS 6.80 8.77 12.17 7.78 7.20 5.85 4.16 38.63%
EY 14.70 11.41 8.21 12.85 13.88 17.09 24.02 -27.85%
DY 6.67 6.36 6.19 6.80 6.60 6.10 5.58 12.59%
P/NAPS 0.48 0.52 0.54 0.49 0.51 0.55 0.60 -13.78%

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