[LTKM] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.95%
YoY- -68.48%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 100,587 98,260 76,608 63,027 66,634 57,054 52,003 11.61%
PBT 18,031 5,689 6,272 4,754 13,763 1,639 5,851 20.61%
Tax -3,813 -1,654 -1,334 -707 -925 -236 -1,109 22.83%
NP 14,218 4,035 4,938 4,047 12,838 1,403 4,742 20.06%
-
NP to SH 14,244 4,035 4,938 4,047 12,838 1,403 4,742 20.09%
-
Tax Rate 21.15% 29.07% 21.27% 14.87% 6.72% 14.40% 18.95% -
Total Cost 86,369 94,225 71,670 58,980 53,796 55,651 47,261 10.56%
-
Net Worth 106,943 91,033 90,154 85,609 81,842 64,538 63,092 9.18%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 2,004 803 -
Div Payout % - - - - - 142.86% 16.95% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 106,943 91,033 90,154 85,609 81,842 64,538 63,092 9.18%
NOSH 41,131 41,006 40,979 40,961 40,118 40,085 40,186 0.38%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.14% 4.11% 6.45% 6.42% 19.27% 2.46% 9.12% -
ROE 13.32% 4.43% 5.48% 4.73% 15.69% 2.17% 7.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 244.55 239.62 186.94 153.87 166.09 142.33 129.40 11.18%
EPS 34.63 9.84 12.05 9.88 32.00 3.50 11.80 19.63%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 2.00 -
NAPS 2.60 2.22 2.20 2.09 2.04 1.61 1.57 8.76%
Adjusted Per Share Value based on latest NOSH - 41,021
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.28 68.66 53.53 44.04 46.56 39.87 36.34 11.60%
EPS 9.95 2.82 3.45 2.83 8.97 0.98 3.31 20.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.56 -
NAPS 0.7473 0.6361 0.6299 0.5982 0.5719 0.451 0.4409 9.18%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.28 0.95 1.10 1.05 1.32 1.03 1.09 -
P/RPS 0.52 0.40 0.59 0.68 0.79 0.72 0.84 -7.67%
P/EPS 3.70 9.65 9.13 10.63 4.13 29.43 9.24 -14.13%
EY 27.05 10.36 10.95 9.41 24.24 3.40 10.83 16.46%
DY 0.00 0.00 0.00 0.00 0.00 4.85 1.83 -
P/NAPS 0.49 0.43 0.50 0.50 0.65 0.64 0.69 -5.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 27/02/07 23/02/06 11/04/05 24/02/04 -
Price 1.49 1.09 1.05 1.06 1.29 1.00 1.05 -
P/RPS 0.61 0.45 0.56 0.69 0.78 0.70 0.81 -4.61%
P/EPS 4.30 11.08 8.71 10.73 4.03 28.57 8.90 -11.40%
EY 23.24 9.03 11.48 9.32 24.81 3.50 11.24 12.85%
DY 0.00 0.00 0.00 0.00 0.00 5.00 1.90 -
P/NAPS 0.57 0.49 0.48 0.51 0.63 0.62 0.67 -2.65%

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