[LTKM] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
11-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 104.52%
YoY- -70.41%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 76,608 63,027 66,634 57,054 52,003 42,190 41,642 10.68%
PBT 6,272 4,754 13,763 1,639 5,851 -601 832 40.00%
Tax -1,334 -707 -925 -236 -1,109 -9 11 -
NP 4,938 4,047 12,838 1,403 4,742 -610 843 34.24%
-
NP to SH 4,938 4,047 12,838 1,403 4,742 -610 843 34.24%
-
Tax Rate 21.27% 14.87% 6.72% 14.40% 18.95% - -1.32% -
Total Cost 71,670 58,980 53,796 55,651 47,261 42,800 40,799 9.84%
-
Net Worth 90,154 85,609 81,842 64,538 63,092 56,933 58,730 7.40%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 2,004 803 813 - -
Div Payout % - - - 142.86% 16.95% 0.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 90,154 85,609 81,842 64,538 63,092 56,933 58,730 7.40%
NOSH 40,979 40,961 40,118 40,085 40,186 40,666 39,952 0.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.45% 6.42% 19.27% 2.46% 9.12% -1.45% 2.02% -
ROE 5.48% 4.73% 15.69% 2.17% 7.52% -1.07% 1.44% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 186.94 153.87 166.09 142.33 129.40 103.75 104.23 10.22%
EPS 12.05 9.88 32.00 3.50 11.80 -1.50 2.11 33.67%
DPS 0.00 0.00 0.00 5.00 2.00 2.00 0.00 -
NAPS 2.20 2.09 2.04 1.61 1.57 1.40 1.47 6.94%
Adjusted Per Share Value based on latest NOSH - 40,055
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 53.53 44.04 46.56 39.87 36.34 29.48 29.10 10.68%
EPS 3.45 2.83 8.97 0.98 3.31 -0.43 0.59 34.20%
DPS 0.00 0.00 0.00 1.40 0.56 0.57 0.00 -
NAPS 0.6299 0.5982 0.5719 0.451 0.4409 0.3978 0.4104 7.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.10 1.05 1.32 1.03 1.09 0.88 1.33 -
P/RPS 0.59 0.68 0.79 0.72 0.84 0.85 1.28 -12.10%
P/EPS 9.13 10.63 4.13 29.43 9.24 -58.67 63.03 -27.52%
EY 10.95 9.41 24.24 3.40 10.83 -1.70 1.59 37.91%
DY 0.00 0.00 0.00 4.85 1.83 2.27 0.00 -
P/NAPS 0.50 0.50 0.65 0.64 0.69 0.63 0.90 -9.32%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 23/02/06 11/04/05 24/02/04 25/02/03 26/02/02 -
Price 1.05 1.06 1.29 1.00 1.05 0.94 1.30 -
P/RPS 0.56 0.69 0.78 0.70 0.81 0.91 1.25 -12.52%
P/EPS 8.71 10.73 4.03 28.57 8.90 -62.67 61.61 -27.81%
EY 11.48 9.32 24.81 3.50 11.24 -1.60 1.62 38.57%
DY 0.00 0.00 0.00 5.00 1.90 2.13 0.00 -
P/NAPS 0.48 0.51 0.63 0.62 0.67 0.67 0.88 -9.60%

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