[LTKM] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 47.04%
YoY- 877.38%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 63,027 66,634 57,054 52,003 42,190 41,642 48,246 4.55%
PBT 4,754 13,763 1,639 5,851 -601 832 5,338 -1.91%
Tax -707 -925 -236 -1,109 -9 11 -694 0.30%
NP 4,047 12,838 1,403 4,742 -610 843 4,644 -2.26%
-
NP to SH 4,047 12,838 1,403 4,742 -610 843 4,644 -2.26%
-
Tax Rate 14.87% 6.72% 14.40% 18.95% - -1.32% 13.00% -
Total Cost 58,980 53,796 55,651 47,261 42,800 40,799 43,602 5.16%
-
Net Worth 85,609 81,842 64,538 63,092 56,933 58,730 60,800 5.86%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 2,004 803 813 - - -
Div Payout % - - 142.86% 16.95% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 85,609 81,842 64,538 63,092 56,933 58,730 60,800 5.86%
NOSH 40,961 40,118 40,085 40,186 40,666 39,952 40,000 0.39%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.42% 19.27% 2.46% 9.12% -1.45% 2.02% 9.63% -
ROE 4.73% 15.69% 2.17% 7.52% -1.07% 1.44% 7.64% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 153.87 166.09 142.33 129.40 103.75 104.23 120.62 4.13%
EPS 9.88 32.00 3.50 11.80 -1.50 2.11 11.61 -2.65%
DPS 0.00 0.00 5.00 2.00 2.00 0.00 0.00 -
NAPS 2.09 2.04 1.61 1.57 1.40 1.47 1.52 5.44%
Adjusted Per Share Value based on latest NOSH - 39,921
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.04 46.56 39.87 36.34 29.48 29.10 33.71 4.55%
EPS 2.83 8.97 0.98 3.31 -0.43 0.59 3.24 -2.22%
DPS 0.00 0.00 1.40 0.56 0.57 0.00 0.00 -
NAPS 0.5982 0.5719 0.451 0.4409 0.3978 0.4104 0.4248 5.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.05 1.32 1.03 1.09 0.88 1.33 1.37 -
P/RPS 0.68 0.79 0.72 0.84 0.85 1.28 1.14 -8.24%
P/EPS 10.63 4.13 29.43 9.24 -58.67 63.03 11.80 -1.72%
EY 9.41 24.24 3.40 10.83 -1.70 1.59 8.47 1.76%
DY 0.00 0.00 4.85 1.83 2.27 0.00 0.00 -
P/NAPS 0.50 0.65 0.64 0.69 0.63 0.90 0.90 -9.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 11/04/05 24/02/04 25/02/03 26/02/02 01/03/01 -
Price 1.06 1.29 1.00 1.05 0.94 1.30 1.26 -
P/RPS 0.69 0.78 0.70 0.81 0.91 1.25 1.04 -6.60%
P/EPS 10.73 4.03 28.57 8.90 -62.67 61.61 10.85 -0.18%
EY 9.32 24.81 3.50 11.24 -1.60 1.62 9.21 0.19%
DY 0.00 0.00 5.00 1.90 2.13 0.00 0.00 -
P/NAPS 0.51 0.63 0.62 0.67 0.67 0.88 0.83 -7.79%

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