[LTKM] YoY 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- 334.14%
YoY- 415.77%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 23,032 19,227 19,150 16,355 15,049 14,715 17,557 4.62%
PBT 2,988 3,910 2,351 2,494 935 -330 1,870 8.12%
Tax -999 -506 156 -663 -580 330 -556 10.25%
NP 1,989 3,404 2,507 1,831 355 0 1,314 7.15%
-
NP to SH 1,989 3,404 2,507 1,831 355 -303 1,314 7.15%
-
Tax Rate 33.43% 12.94% -6.64% 26.58% 62.03% - 29.73% -
Total Cost 21,043 15,823 16,643 14,524 14,694 14,715 16,243 4.40%
-
Net Worth 83,188 40,139 40,118 60,085 59,033 57,809 41,999 12.05%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,854 2,408 2,005 - 797 3,189 2,399 2.93%
Div Payout % 143.51% 70.75% 80.01% - 224.72% 0.00% 182.65% -
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 83,188 40,139 40,118 60,085 59,033 57,809 41,999 12.05%
NOSH 40,778 40,139 40,118 40,326 39,887 39,868 29,999 5.24%
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 8.64% 17.70% 13.09% 11.20% 2.36% 0.00% 7.48% -
ROE 2.39% 8.48% 6.25% 3.05% 0.60% -0.52% 3.13% -
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 56.48 47.90 47.73 40.56 37.73 36.91 58.52 -0.58%
EPS 4.88 8.48 6.25 4.60 0.89 -0.76 4.38 1.81%
DPS 7.00 6.00 5.00 0.00 2.00 8.00 8.00 -2.19%
NAPS 2.04 1.00 1.00 1.49 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 16.09 13.43 13.38 11.43 10.52 10.28 12.27 4.61%
EPS 1.39 2.38 1.75 1.28 0.25 -0.21 0.92 7.11%
DPS 1.99 1.68 1.40 0.00 0.56 2.23 1.68 2.86%
NAPS 0.5813 0.2805 0.2803 0.4198 0.4125 0.4039 0.2935 12.05%
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 2.09 2.00 2.22 2.17 3.39 3.33 5.50 -14.88%
P/EPS 24.19 11.32 16.96 19.38 143.82 -161.84 73.52 -16.90%
EY 4.13 8.83 5.90 5.16 0.70 -0.62 1.36 20.32%
DY 5.93 6.25 4.72 0.00 1.56 6.50 2.48 15.63%
P/NAPS 0.58 0.96 1.06 0.59 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 2.12 1.92 2.20 2.29 3.05 2.93 4.68 -12.35%
P/EPS 24.60 10.85 16.80 20.48 129.21 -142.11 62.56 -14.40%
EY 4.06 9.22 5.95 4.88 0.77 -0.70 1.60 16.78%
DY 5.83 6.52 4.76 0.00 1.74 7.41 2.92 12.20%
P/NAPS 0.59 0.92 1.05 0.62 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