[LTKM] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 43.54%
YoY- 648.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,658 25,769 21,170 22,336 17,856 17,969 15,732 14.05%
PBT 2,537 2,916 1,422 5,945 -1,086 2,870 1,194 13.37%
Tax -545 -297 -117 -337 64 -466 -172 21.17%
NP 1,992 2,619 1,305 5,608 -1,022 2,404 1,022 11.75%
-
NP to SH 1,992 2,619 1,305 5,608 -1,022 2,404 1,022 11.75%
-
Tax Rate 21.48% 10.19% 8.23% 5.67% - 16.24% 14.41% -
Total Cost 32,666 23,150 19,865 16,728 18,878 15,565 14,710 14.20%
-
Net Worth 87,713 86,480 84,537 78,624 64,999 62,103 58,514 6.97%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 2,044 801 - -
Div Payout % - - - - 0.00% 33.33% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 87,713 86,480 84,537 78,624 64,999 62,103 58,514 6.97%
NOSH 40,987 40,985 41,037 40,114 40,880 40,066 40,078 0.37%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.75% 10.16% 6.16% 25.11% -5.72% 13.38% 6.50% -
ROE 2.27% 3.03% 1.54% 7.13% -1.57% 3.87% 1.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 84.56 62.87 51.59 55.68 43.68 44.85 39.25 13.63%
EPS 4.86 6.39 3.18 13.98 -2.50 6.00 2.55 11.33%
DPS 0.00 0.00 0.00 0.00 5.00 2.00 0.00 -
NAPS 2.14 2.11 2.06 1.96 1.59 1.55 1.46 6.57%
Adjusted Per Share Value based on latest NOSH - 40,114
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.22 18.01 14.79 15.61 12.48 12.56 10.99 14.06%
EPS 1.39 1.83 0.91 3.92 -0.71 1.68 0.71 11.83%
DPS 0.00 0.00 0.00 0.00 1.43 0.56 0.00 -
NAPS 0.6129 0.6043 0.5907 0.5494 0.4542 0.4339 0.4089 6.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.99 1.05 1.16 1.06 0.98 1.00 0.94 -
P/RPS 1.17 1.67 2.25 1.90 2.24 2.23 2.39 -11.21%
P/EPS 20.37 16.43 36.48 7.58 -39.20 16.67 36.86 -9.40%
EY 4.91 6.09 2.74 13.19 -2.55 6.00 2.71 10.40%
DY 0.00 0.00 0.00 0.00 5.10 2.00 0.00 -
P/NAPS 0.46 0.50 0.56 0.54 0.62 0.65 0.64 -5.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 26/11/07 27/11/06 29/11/05 25/11/04 10/11/03 19/11/02 -
Price 0.95 1.10 1.14 1.07 1.01 1.01 0.91 -
P/RPS 1.12 1.75 2.21 1.92 2.31 2.25 2.32 -11.41%
P/EPS 19.55 17.21 35.85 7.65 -40.40 16.83 35.69 -9.53%
EY 5.12 5.81 2.79 13.07 -2.48 5.94 2.80 10.57%
DY 0.00 0.00 0.00 0.00 4.95 1.98 0.00 -
P/NAPS 0.44 0.52 0.55 0.55 0.64 0.65 0.62 -5.55%

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