[LTKM] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 1233.77%
YoY- 100.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 38,313 34,619 34,658 25,769 21,170 22,336 17,856 13.56%
PBT 6,646 6,895 2,537 2,916 1,422 5,945 -1,086 -
Tax -1,799 -1,160 -545 -297 -117 -337 64 -
NP 4,847 5,735 1,992 2,619 1,305 5,608 -1,022 -
-
NP to SH 4,847 5,740 1,992 2,619 1,305 5,608 -1,022 -
-
Tax Rate 27.07% 16.82% 21.48% 10.19% 8.23% 5.67% - -
Total Cost 33,466 28,884 32,666 23,150 19,865 16,728 18,878 10.00%
-
Net Worth 119,794 103,204 87,713 86,480 84,537 78,624 64,999 10.72%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 2,044 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 119,794 103,204 87,713 86,480 84,537 78,624 64,999 10.72%
NOSH 42,480 41,117 40,987 40,985 41,037 40,114 40,880 0.64%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.65% 16.57% 5.75% 10.16% 6.16% 25.11% -5.72% -
ROE 4.05% 5.56% 2.27% 3.03% 1.54% 7.13% -1.57% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 90.19 84.20 84.56 62.87 51.59 55.68 43.68 12.83%
EPS 11.41 13.96 4.86 6.39 3.18 13.98 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.82 2.51 2.14 2.11 2.06 1.96 1.59 10.01%
Adjusted Per Share Value based on latest NOSH - 40,985
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.76 24.18 24.21 18.00 14.79 15.60 12.47 13.56%
EPS 3.39 4.01 1.39 1.83 0.91 3.92 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.8367 0.7208 0.6126 0.604 0.5905 0.5492 0.454 10.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.82 1.20 0.99 1.05 1.16 1.06 0.98 -
P/RPS 2.02 1.43 1.17 1.67 2.25 1.90 2.24 -1.70%
P/EPS 15.95 8.60 20.37 16.43 36.48 7.58 -39.20 -
EY 6.27 11.63 4.91 6.09 2.74 13.19 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.10 -
P/NAPS 0.65 0.48 0.46 0.50 0.56 0.54 0.62 0.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 29/11/05 25/11/04 -
Price 1.86 1.22 0.95 1.10 1.14 1.07 1.01 -
P/RPS 2.06 1.45 1.12 1.75 2.21 1.92 2.31 -1.89%
P/EPS 16.30 8.74 19.55 17.21 35.85 7.65 -40.40 -
EY 6.13 11.44 5.12 5.81 2.79 13.07 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.95 -
P/NAPS 0.66 0.49 0.44 0.52 0.55 0.55 0.64 0.51%

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