[LTKM] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 374.76%
YoY- 35.78%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 31,601 22,522 23,032 19,227 19,150 16,355 15,049 13.14%
PBT 1,485 921 2,988 3,910 2,351 2,494 935 8.00%
Tax 3 468 -999 -506 156 -663 -580 -
NP 1,488 1,389 1,989 3,404 2,507 1,831 355 26.95%
-
NP to SH 1,488 1,389 1,989 3,404 2,507 1,831 355 26.95%
-
Tax Rate -0.20% -50.81% 33.43% 12.94% -6.64% 26.58% 62.03% -
Total Cost 30,113 21,133 21,043 15,823 16,643 14,524 14,694 12.69%
-
Net Worth 82,107 86,236 83,188 40,139 40,118 60,085 59,033 5.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,105 2,874 2,854 2,408 2,005 - 797 31.38%
Div Payout % 275.90% 206.95% 143.51% 70.75% 80.01% - 224.72% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 82,107 86,236 83,188 40,139 40,118 60,085 59,033 5.64%
NOSH 41,053 41,065 40,778 40,139 40,118 40,326 39,887 0.48%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.71% 6.17% 8.64% 17.70% 13.09% 11.20% 2.36% -
ROE 1.81% 1.61% 2.39% 8.48% 6.25% 3.05% 0.60% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 76.97 54.84 56.48 47.90 47.73 40.56 37.73 12.60%
EPS 3.63 3.38 4.88 8.48 6.25 4.60 0.89 26.37%
DPS 10.00 7.00 7.00 6.00 5.00 0.00 2.00 30.73%
NAPS 2.00 2.10 2.04 1.00 1.00 1.49 1.48 5.14%
Adjusted Per Share Value based on latest NOSH - 40,139
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 22.08 15.74 16.09 13.43 13.38 11.43 10.52 13.13%
EPS 1.04 0.97 1.39 2.38 1.75 1.28 0.25 26.79%
DPS 2.87 2.01 1.99 1.68 1.40 0.00 0.56 31.27%
NAPS 0.5737 0.6026 0.5813 0.2805 0.2803 0.4198 0.4125 5.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.08 1.07 1.18 0.96 1.06 0.88 1.28 -
P/RPS 1.40 1.95 2.09 2.00 2.22 2.17 3.39 -13.69%
P/EPS 29.80 31.63 24.19 11.32 16.96 19.38 143.82 -23.05%
EY 3.36 3.16 4.13 8.83 5.90 5.16 0.70 29.84%
DY 9.26 6.54 5.93 6.25 4.72 0.00 1.56 34.52%
P/NAPS 0.54 0.51 0.58 0.96 1.06 0.59 0.86 -7.45%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/07/08 29/05/07 29/05/06 30/05/05 27/05/04 26/06/03 28/05/02 -
Price 1.07 1.03 1.20 0.92 1.05 0.93 1.15 -
P/RPS 1.39 1.88 2.12 1.92 2.20 2.29 3.05 -12.26%
P/EPS 29.52 30.45 24.60 10.85 16.80 20.48 129.21 -21.79%
EY 3.39 3.28 4.06 9.22 5.95 4.88 0.77 27.99%
DY 9.35 6.80 5.83 6.52 4.76 0.00 1.74 32.31%
P/NAPS 0.54 0.49 0.59 0.92 1.05 0.62 0.78 -5.93%

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