[LTKM] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -59.84%
YoY- -78.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 48,155 41,098 44,193 38,593 34,126 28,925 28,440 9.16%
PBT 2,685 2,937 10,310 909 4,033 272 1,021 17.47%
Tax -297 -256 -795 -223 -808 -100 -25 51.02%
NP 2,388 2,681 9,515 686 3,225 172 996 15.68%
-
NP to SH 2,388 2,681 9,515 686 3,225 172 996 15.68%
-
Tax Rate 11.06% 8.72% 7.71% 24.53% 20.03% 36.76% 2.45% -
Total Cost 45,767 38,417 34,678 37,907 30,901 28,753 27,444 8.89%
-
Net Worth 86,426 84,447 78,623 64,161 62,484 58,400 59,199 6.50%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 2,017 806 - - -
Div Payout % - - - 294.12% 25.00% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 86,426 84,447 78,623 64,161 62,484 58,400 59,199 6.50%
NOSH 40,960 40,993 40,113 40,352 40,312 39,999 39,999 0.39%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.96% 6.52% 21.53% 1.78% 9.45% 0.59% 3.50% -
ROE 2.76% 3.17% 12.10% 1.07% 5.16% 0.29% 1.68% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 117.56 100.25 110.17 95.64 84.65 72.31 71.10 8.73%
EPS 5.83 6.54 23.72 1.70 8.00 0.43 2.49 15.22%
DPS 0.00 0.00 0.00 5.00 2.00 0.00 0.00 -
NAPS 2.11 2.06 1.96 1.59 1.55 1.46 1.48 6.08%
Adjusted Per Share Value based on latest NOSH - 40,880
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 33.65 28.72 30.88 26.97 23.85 20.21 19.87 9.17%
EPS 1.67 1.87 6.65 0.48 2.25 0.12 0.70 15.58%
DPS 0.00 0.00 0.00 1.41 0.56 0.00 0.00 -
NAPS 0.6039 0.5901 0.5494 0.4483 0.4366 0.4081 0.4137 6.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.05 1.16 1.06 0.98 1.00 0.94 1.16 -
P/RPS 0.89 1.16 0.96 1.02 1.18 1.30 1.63 -9.58%
P/EPS 18.01 17.74 4.47 57.65 12.50 218.60 46.59 -14.64%
EY 5.55 5.64 22.38 1.73 8.00 0.46 2.15 17.11%
DY 0.00 0.00 0.00 5.10 2.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.54 0.62 0.65 0.64 0.78 -7.14%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 27/11/06 29/11/05 25/11/04 10/11/03 19/11/02 21/11/01 -
Price 1.10 1.14 1.07 1.01 1.01 0.91 1.30 -
P/RPS 0.94 1.14 0.97 1.06 1.19 1.26 1.83 -10.50%
P/EPS 18.87 17.43 4.51 59.41 12.63 211.63 52.21 -15.59%
EY 5.30 5.74 22.17 1.68 7.92 0.47 1.92 18.43%
DY 0.00 0.00 0.00 4.95 1.98 0.00 0.00 -
P/NAPS 0.52 0.55 0.55 0.64 0.65 0.62 0.88 -8.39%

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