[LTKM] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 34.32%
YoY- -63.34%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 131,429 133,537 108,209 85,549 89,666 76,281 71,153 10.76%
PBT 21,061 12,132 7,757 5,675 16,751 5,549 8,202 17.01%
Tax -4,819 -3,247 -1,331 -239 -1,924 -742 -953 30.99%
NP 16,242 8,885 6,426 5,436 14,827 4,807 7,249 14.38%
-
NP to SH 16,242 8,885 6,426 5,436 14,827 4,807 7,249 14.38%
-
Tax Rate 22.88% 26.76% 17.16% 4.21% 11.49% 13.37% 11.62% -
Total Cost 115,187 124,652 101,783 80,113 74,839 71,474 63,904 10.31%
-
Net Worth 112,480 94,750 89,375 86,074 82,157 70,616 64,663 9.66%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,296 3,281 4,099 4,098 4,027 2,407 2,811 2.68%
Div Payout % 20.29% 36.93% 63.80% 75.40% 27.16% 50.08% 38.78% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 112,480 94,750 89,375 86,074 82,157 70,616 64,663 9.66%
NOSH 41,201 41,017 40,998 40,987 40,273 40,122 40,163 0.42%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.36% 6.65% 5.94% 6.35% 16.54% 6.30% 10.19% -
ROE 14.44% 9.38% 7.19% 6.32% 18.05% 6.81% 11.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 318.99 325.56 263.94 208.72 222.64 190.12 177.16 10.29%
EPS 39.42 21.66 15.68 13.26 36.83 11.98 18.07 13.87%
DPS 8.00 8.00 10.00 10.00 10.00 6.00 7.00 2.24%
NAPS 2.73 2.31 2.18 2.10 2.04 1.76 1.61 9.19%
Adjusted Per Share Value based on latest NOSH - 41,065
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 91.80 93.27 75.58 59.75 62.63 53.28 49.70 10.76%
EPS 11.34 6.21 4.49 3.80 10.36 3.36 5.06 14.38%
DPS 2.30 2.29 2.86 2.86 2.81 1.68 1.96 2.70%
NAPS 0.7856 0.6618 0.6242 0.6012 0.5738 0.4932 0.4516 9.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.63 1.11 1.08 1.07 1.18 0.96 1.06 -
P/RPS 0.51 0.34 0.41 0.51 0.53 0.50 0.60 -2.67%
P/EPS 4.13 5.12 6.89 8.07 3.21 8.01 5.87 -5.68%
EY 24.18 19.51 14.51 12.39 31.20 12.48 17.03 6.01%
DY 4.91 7.21 9.26 9.35 8.47 6.25 6.60 -4.80%
P/NAPS 0.60 0.48 0.50 0.51 0.58 0.55 0.66 -1.57%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 23/07/08 29/05/07 29/05/06 30/05/05 27/05/04 -
Price 1.64 1.16 1.07 1.03 1.20 0.92 1.05 -
P/RPS 0.51 0.36 0.41 0.49 0.54 0.48 0.59 -2.39%
P/EPS 4.16 5.36 6.83 7.77 3.26 7.68 5.82 -5.44%
EY 24.04 18.67 14.65 12.88 30.68 13.02 17.19 5.74%
DY 4.88 6.90 9.35 9.71 8.33 6.52 6.67 -5.07%
P/NAPS 0.60 0.50 0.49 0.49 0.59 0.52 0.65 -1.32%

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