[LTKM] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -13.38%
YoY- 208.45%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 133,537 108,209 85,549 89,666 76,281 71,153 58,545 14.71%
PBT 12,132 7,757 5,675 16,751 5,549 8,202 1,893 36.25%
Tax -3,247 -1,331 -239 -1,924 -742 -953 -672 29.99%
NP 8,885 6,426 5,436 14,827 4,807 7,249 1,221 39.16%
-
NP to SH 8,885 6,426 5,436 14,827 4,807 7,249 1,221 39.16%
-
Tax Rate 26.76% 17.16% 4.21% 11.49% 13.37% 11.62% 35.50% -
Total Cost 124,652 101,783 80,113 74,839 71,474 63,904 57,324 13.80%
-
Net Worth 94,750 89,375 86,074 82,157 70,616 64,663 59,037 8.19%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,281 4,099 4,098 4,027 2,407 2,811 803 26.41%
Div Payout % 36.93% 63.80% 75.40% 27.16% 50.08% 38.78% 65.78% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 94,750 89,375 86,074 82,157 70,616 64,663 59,037 8.19%
NOSH 41,017 40,998 40,987 40,273 40,122 40,163 40,161 0.35%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.65% 5.94% 6.35% 16.54% 6.30% 10.19% 2.09% -
ROE 9.38% 7.19% 6.32% 18.05% 6.81% 11.21% 2.07% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 325.56 263.94 208.72 222.64 190.12 177.16 145.77 14.31%
EPS 21.66 15.68 13.26 36.83 11.98 18.07 3.00 38.98%
DPS 8.00 10.00 10.00 10.00 6.00 7.00 2.00 25.96%
NAPS 2.31 2.18 2.10 2.04 1.76 1.61 1.47 7.81%
Adjusted Per Share Value based on latest NOSH - 40,778
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.31 75.61 59.78 62.65 53.30 49.72 40.91 14.71%
EPS 6.21 4.49 3.80 10.36 3.36 5.07 0.85 39.25%
DPS 2.29 2.86 2.86 2.81 1.68 1.96 0.56 26.42%
NAPS 0.6621 0.6245 0.6014 0.5741 0.4934 0.4518 0.4125 8.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.11 1.08 1.07 1.18 0.96 1.06 0.88 -
P/RPS 0.34 0.41 0.51 0.53 0.50 0.60 0.60 -9.02%
P/EPS 5.12 6.89 8.07 3.21 8.01 5.87 28.95 -25.05%
EY 19.51 14.51 12.39 31.20 12.48 17.03 3.45 33.44%
DY 7.21 9.26 9.35 8.47 6.25 6.60 2.27 21.22%
P/NAPS 0.48 0.50 0.51 0.58 0.55 0.66 0.60 -3.64%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 23/07/08 29/05/07 29/05/06 30/05/05 27/05/04 26/06/03 -
Price 1.16 1.07 1.03 1.20 0.92 1.05 0.93 -
P/RPS 0.36 0.41 0.49 0.54 0.48 0.59 0.64 -9.13%
P/EPS 5.36 6.83 7.77 3.26 7.68 5.82 30.59 -25.17%
EY 18.67 14.65 12.88 30.68 13.02 17.19 3.27 33.65%
DY 6.90 9.35 9.71 8.33 6.52 6.67 2.15 21.42%
P/NAPS 0.50 0.49 0.49 0.59 0.52 0.65 0.63 -3.77%

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