[LTKM] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 106.78%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 111,588 100,587 98,260 76,608 63,027 66,634 57,054 11.82%
PBT 17,732 18,031 5,689 6,272 4,754 13,763 1,639 48.69%
Tax -5,214 -3,813 -1,654 -1,334 -707 -925 -236 67.47%
NP 12,518 14,218 4,035 4,938 4,047 12,838 1,403 43.99%
-
NP to SH 12,518 14,244 4,035 4,938 4,047 12,838 1,403 43.99%
-
Tax Rate 29.40% 21.15% 29.07% 21.27% 14.87% 6.72% 14.40% -
Total Cost 99,070 86,369 94,225 71,670 58,980 53,796 55,651 10.08%
-
Net Worth 124,542 106,943 91,033 90,154 85,609 81,842 64,538 11.57%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 2,004 -
Div Payout % - - - - - - 142.86% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 124,542 106,943 91,033 90,154 85,609 81,842 64,538 11.57%
NOSH 42,505 41,131 41,006 40,979 40,961 40,118 40,085 0.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.22% 14.14% 4.11% 6.45% 6.42% 19.27% 2.46% -
ROE 10.05% 13.32% 4.43% 5.48% 4.73% 15.69% 2.17% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 262.52 244.55 239.62 186.94 153.87 166.09 142.33 10.73%
EPS 29.45 34.63 9.84 12.05 9.88 32.00 3.50 42.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.93 2.60 2.22 2.20 2.09 2.04 1.61 10.48%
Adjusted Per Share Value based on latest NOSH - 40,996
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 77.97 70.28 68.66 53.53 44.04 46.56 39.87 11.82%
EPS 8.75 9.95 2.82 3.45 2.83 8.97 0.98 44.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.8702 0.7473 0.6361 0.6299 0.5982 0.5719 0.451 11.57%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.88 1.28 0.95 1.10 1.05 1.32 1.03 -
P/RPS 0.72 0.52 0.40 0.59 0.68 0.79 0.72 0.00%
P/EPS 6.38 3.70 9.65 9.13 10.63 4.13 29.43 -22.48%
EY 15.66 27.05 10.36 10.95 9.41 24.24 3.40 28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.85 -
P/NAPS 0.64 0.49 0.43 0.50 0.50 0.65 0.64 0.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 23/02/06 11/04/05 -
Price 1.85 1.49 1.09 1.05 1.06 1.29 1.00 -
P/RPS 0.70 0.61 0.45 0.56 0.69 0.78 0.70 0.00%
P/EPS 6.28 4.30 11.08 8.71 10.73 4.03 28.57 -22.30%
EY 15.92 23.24 9.03 11.48 9.32 24.81 3.50 28.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.63 0.57 0.49 0.48 0.51 0.63 0.62 0.26%

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