[LTKM] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 37.86%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 148,784 134,116 131,013 102,144 84,036 88,845 76,072 11.82%
PBT 23,642 24,041 7,585 8,362 6,338 18,350 2,185 48.69%
Tax -6,952 -5,084 -2,205 -1,778 -942 -1,233 -314 67.53%
NP 16,690 18,957 5,380 6,584 5,396 17,117 1,870 44.00%
-
NP to SH 16,690 18,992 5,380 6,584 5,396 17,117 1,870 44.00%
-
Tax Rate 29.41% 21.15% 29.07% 21.26% 14.86% 6.72% 14.37% -
Total Cost 132,093 115,158 125,633 95,560 78,640 71,728 74,201 10.08%
-
Net Worth 124,542 106,943 91,033 90,154 85,609 81,842 64,537 11.57%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 2,672 -
Div Payout % - - - - - - 142.86% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 124,542 106,943 91,033 90,154 85,609 81,842 64,537 11.57%
NOSH 42,505 41,131 41,006 40,979 40,961 40,118 40,085 0.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.22% 14.14% 4.11% 6.45% 6.42% 19.27% 2.46% -
ROE 13.40% 17.76% 5.91% 7.30% 6.30% 20.92% 2.90% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 350.03 326.06 319.50 249.26 205.16 221.46 189.77 10.73%
EPS 39.27 46.17 13.12 16.07 13.17 42.67 4.67 42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 2.93 2.60 2.22 2.20 2.09 2.04 1.61 10.48%
Adjusted Per Share Value based on latest NOSH - 40,996
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 103.92 93.67 91.51 71.34 58.69 62.05 53.13 11.82%
EPS 11.66 13.26 3.76 4.60 3.77 11.96 1.31 43.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
NAPS 0.8699 0.7469 0.6358 0.6297 0.5979 0.5716 0.4508 11.57%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.88 1.28 0.95 1.10 1.05 1.32 1.03 -
P/RPS 0.54 0.39 0.30 0.44 0.51 0.60 0.54 0.00%
P/EPS 4.79 2.77 7.24 6.85 7.97 3.09 22.07 -22.46%
EY 20.89 36.07 13.81 14.61 12.55 32.32 4.53 28.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.47 -
P/NAPS 0.64 0.49 0.43 0.50 0.50 0.65 0.64 0.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 23/02/06 11/04/05 -
Price 1.85 1.49 1.09 1.05 1.06 1.29 1.00 -
P/RPS 0.53 0.46 0.34 0.42 0.52 0.58 0.53 0.00%
P/EPS 4.71 3.23 8.31 6.54 8.05 3.02 21.43 -22.30%
EY 21.23 30.99 12.04 15.30 12.43 33.07 4.67 28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.63 0.57 0.49 0.48 0.51 0.63 0.62 0.26%

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