[LTKM] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 21.77%
YoY- 1287.03%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 127,256 96,310 82,196 88,386 77,186 68,252 57,850 14.02%
PBT 2,762 5,370 5,874 20,620 1,818 8,066 544 31.06%
Tax -1,120 -594 -512 -1,590 -446 -1,616 -200 33.22%
NP 1,642 4,776 5,362 19,030 1,372 6,450 344 29.72%
-
NP to SH 1,642 4,776 5,362 19,030 1,372 6,450 344 29.72%
-
Tax Rate 40.55% 11.06% 8.72% 7.71% 24.53% 20.03% 36.76% -
Total Cost 125,614 91,534 76,834 69,356 75,814 61,802 57,506 13.89%
-
Net Worth 87,847 86,426 84,447 78,623 64,161 62,484 58,400 7.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 4,035 1,612 - -
Div Payout % - - - - 294.12% 25.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 87,847 86,426 84,447 78,623 64,161 62,484 58,400 7.03%
NOSH 41,050 40,960 40,993 40,113 40,352 40,312 39,999 0.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.29% 4.96% 6.52% 21.53% 1.78% 9.45% 0.59% -
ROE 1.87% 5.53% 6.35% 24.20% 2.14% 10.32% 0.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 310.00 235.13 200.51 220.34 191.28 169.31 144.63 13.53%
EPS 4.00 11.66 13.08 47.44 3.40 16.00 0.86 29.16%
DPS 0.00 0.00 0.00 0.00 10.00 4.00 0.00 -
NAPS 2.14 2.11 2.06 1.96 1.59 1.55 1.46 6.57%
Adjusted Per Share Value based on latest NOSH - 40,114
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 88.88 67.27 57.41 61.73 53.91 47.67 40.41 14.02%
EPS 1.15 3.34 3.75 13.29 0.96 4.50 0.24 29.81%
DPS 0.00 0.00 0.00 0.00 2.82 1.13 0.00 -
NAPS 0.6136 0.6036 0.5898 0.5491 0.4481 0.4364 0.4079 7.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.99 1.05 1.16 1.06 0.98 1.00 0.94 -
P/RPS 0.32 0.45 0.58 0.48 0.51 0.59 0.65 -11.13%
P/EPS 24.75 9.01 8.87 2.23 28.82 6.25 109.30 -21.91%
EY 4.04 11.10 11.28 44.75 3.47 16.00 0.91 28.17%
DY 0.00 0.00 0.00 0.00 10.20 4.00 0.00 -
P/NAPS 0.46 0.50 0.56 0.54 0.62 0.65 0.64 -5.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 26/11/07 27/11/06 29/11/05 25/11/04 10/11/03 19/11/02 -
Price 0.95 1.10 1.14 1.07 1.01 1.01 0.91 -
P/RPS 0.31 0.47 0.57 0.49 0.53 0.60 0.63 -11.13%
P/EPS 23.75 9.43 8.72 2.26 29.71 6.31 105.81 -22.02%
EY 4.21 10.60 11.47 44.34 3.37 15.84 0.95 28.13%
DY 0.00 0.00 0.00 0.00 9.90 3.96 0.00 -
P/NAPS 0.44 0.52 0.55 0.55 0.64 0.65 0.62 -5.55%

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