[LTKM] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 14.65%
YoY- 493.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 85,549 89,666 76,281 71,153 58,545 56,691 62,961 5.23%
PBT 5,675 16,751 5,549 8,202 1,893 1,767 5,008 2.10%
Tax -239 -1,924 -742 -953 -672 -569 -667 -15.71%
NP 5,436 14,827 4,807 7,249 1,221 1,198 4,341 3.81%
-
NP to SH 5,436 14,827 4,807 7,249 1,221 1,198 4,341 3.81%
-
Tax Rate 4.21% 11.49% 13.37% 11.62% 35.50% 32.20% 13.32% -
Total Cost 80,113 74,839 71,474 63,904 57,324 55,493 58,620 5.34%
-
Net Worth 86,074 82,157 70,616 64,663 59,037 59,298 58,013 6.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,098 4,027 2,407 2,811 803 801 3,200 4.20%
Div Payout % 75.40% 27.16% 50.08% 38.78% 65.78% 66.89% 73.73% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 86,074 82,157 70,616 64,663 59,037 59,298 58,013 6.79%
NOSH 40,987 40,273 40,122 40,163 40,161 40,066 40,009 0.40%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.35% 16.54% 6.30% 10.19% 2.09% 2.11% 6.89% -
ROE 6.32% 18.05% 6.81% 11.21% 2.07% 2.02% 7.48% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 208.72 222.64 190.12 177.16 145.77 141.49 157.37 4.81%
EPS 13.26 36.83 11.98 18.07 3.00 2.99 10.85 3.39%
DPS 10.00 10.00 6.00 7.00 2.00 2.00 8.00 3.78%
NAPS 2.10 2.04 1.76 1.61 1.47 1.48 1.45 6.36%
Adjusted Per Share Value based on latest NOSH - 40,118
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 59.78 62.65 53.30 49.72 40.91 39.61 43.99 5.24%
EPS 3.80 10.36 3.36 5.07 0.85 0.84 3.03 3.84%
DPS 2.86 2.81 1.68 1.96 0.56 0.56 2.24 4.15%
NAPS 0.6014 0.5741 0.4934 0.4518 0.4125 0.4143 0.4054 6.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.07 1.18 0.96 1.06 0.88 1.28 1.23 -
P/RPS 0.51 0.53 0.50 0.60 0.60 0.90 0.78 -6.83%
P/EPS 8.07 3.21 8.01 5.87 28.95 42.81 11.34 -5.50%
EY 12.39 31.20 12.48 17.03 3.45 2.34 8.82 5.82%
DY 9.35 8.47 6.25 6.60 2.27 1.56 6.50 6.24%
P/NAPS 0.51 0.58 0.55 0.66 0.60 0.86 0.85 -8.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 29/05/06 30/05/05 27/05/04 26/06/03 28/05/02 25/05/01 -
Price 1.03 1.20 0.92 1.05 0.93 1.15 1.08 -
P/RPS 0.49 0.54 0.48 0.59 0.64 0.81 0.69 -5.54%
P/EPS 7.77 3.26 7.68 5.82 30.59 38.46 9.95 -4.03%
EY 12.88 30.68 13.02 17.19 3.27 2.60 10.05 4.21%
DY 9.71 8.33 6.52 6.67 2.15 1.74 7.41 4.60%
P/NAPS 0.49 0.59 0.52 0.65 0.63 0.78 0.74 -6.63%

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