[LTKM] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 300.16%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 89,666 76,281 71,153 58,545 56,691 62,961 70,980 3.96%
PBT 16,751 5,549 8,202 1,893 1,767 5,008 11,226 6.89%
Tax -1,924 -742 -953 -672 -569 -667 -3,222 -8.23%
NP 14,827 4,807 7,249 1,221 1,198 4,341 8,004 10.81%
-
NP to SH 14,827 4,807 7,249 1,221 1,198 4,341 8,004 10.81%
-
Tax Rate 11.49% 13.37% 11.62% 35.50% 32.20% 13.32% 28.70% -
Total Cost 74,839 71,474 63,904 57,324 55,493 58,620 62,976 2.91%
-
Net Worth 82,157 70,616 64,663 59,037 59,298 58,013 41,999 11.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,027 2,407 2,811 803 801 3,200 2,399 9.01%
Div Payout % 27.16% 50.08% 38.78% 65.78% 66.89% 73.73% 29.98% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 82,157 70,616 64,663 59,037 59,298 58,013 41,999 11.82%
NOSH 40,273 40,122 40,163 40,161 40,066 40,009 29,999 5.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.54% 6.30% 10.19% 2.09% 2.11% 6.89% 11.28% -
ROE 18.05% 6.81% 11.21% 2.07% 2.02% 7.48% 19.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 222.64 190.12 177.16 145.77 141.49 157.37 236.60 -1.00%
EPS 36.83 11.98 18.07 3.00 2.99 10.85 26.68 5.51%
DPS 10.00 6.00 7.00 2.00 2.00 8.00 8.00 3.78%
NAPS 2.04 1.76 1.61 1.47 1.48 1.45 1.40 6.47%
Adjusted Per Share Value based on latest NOSH - 40,326
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 62.65 53.30 49.72 40.91 39.61 43.99 49.60 3.96%
EPS 10.36 3.36 5.07 0.85 0.84 3.03 5.59 10.82%
DPS 2.81 1.68 1.96 0.56 0.56 2.24 1.68 8.94%
NAPS 0.5741 0.4934 0.4518 0.4125 0.4143 0.4054 0.2935 11.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.18 0.96 1.06 0.88 1.28 1.23 3.22 -
P/RPS 0.53 0.50 0.60 0.60 0.90 0.78 1.36 -14.52%
P/EPS 3.21 8.01 5.87 28.95 42.81 11.34 12.07 -19.79%
EY 31.20 12.48 17.03 3.45 2.34 8.82 8.29 24.70%
DY 8.47 6.25 6.60 2.27 1.56 6.50 2.48 22.70%
P/NAPS 0.58 0.55 0.66 0.60 0.86 0.85 2.30 -20.50%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 27/05/04 26/06/03 28/05/02 25/05/01 12/05/00 -
Price 1.20 0.92 1.05 0.93 1.15 1.08 2.74 -
P/RPS 0.54 0.48 0.59 0.64 0.81 0.69 1.16 -11.95%
P/EPS 3.26 7.68 5.82 30.59 38.46 9.95 10.27 -17.40%
EY 30.68 13.02 17.19 3.27 2.60 10.05 9.74 21.06%
DY 8.33 6.52 6.67 2.15 1.74 7.41 2.92 19.08%
P/NAPS 0.59 0.52 0.65 0.63 0.78 0.74 1.96 -18.12%

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