[LTKM] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 136.86%
YoY- 1543.18%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 87,737 77,401 75,733 61,509 55,665 60,707 34,030 17.09%
PBT 13,901 7,919 9,034 3,978 749 2,639 4,329 21.45%
Tax -1,605 -913 -898 -1,086 -573 376 -1,270 3.97%
NP 12,296 7,006 8,136 2,892 176 3,015 3,059 26.08%
-
NP to SH 12,296 7,006 8,136 2,892 176 2,712 3,059 26.08%
-
Tax Rate 11.55% 11.53% 9.94% 27.30% 76.50% -14.25% 29.34% -
Total Cost 75,441 70,395 67,597 58,617 55,489 57,692 30,971 15.98%
-
Net Worth 85,180 74,610 42,700 61,985 59,095 39,655 57,633 6.72%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,854 2,408 3,605 801 - 3,189 2,399 2.93%
Div Payout % 23.21% 34.38% 44.32% 27.72% - 117.61% 78.46% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 85,180 74,610 42,700 61,985 59,095 39,655 57,633 6.72%
NOSH 40,952 40,112 42,700 41,050 40,476 39,655 40,022 0.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.01% 9.05% 10.74% 4.70% 0.32% 4.97% 8.99% -
ROE 14.44% 9.39% 19.05% 4.67% 0.30% 6.84% 5.31% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 214.24 192.96 177.36 149.84 137.53 153.09 85.03 16.64%
EPS 30.03 17.47 19.05 7.05 0.43 6.84 7.64 25.61%
DPS 6.97 6.00 8.44 1.95 0.00 8.00 6.00 2.52%
NAPS 2.08 1.86 1.00 1.51 1.46 1.00 1.44 6.31%
Adjusted Per Share Value based on latest NOSH - 41,050
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 61.28 54.06 52.90 42.96 38.88 42.40 23.77 17.08%
EPS 8.59 4.89 5.68 2.02 0.12 1.89 2.14 26.05%
DPS 1.99 1.68 2.52 0.56 0.00 2.23 1.68 2.86%
NAPS 0.5949 0.5211 0.2982 0.4329 0.4127 0.277 0.4025 6.72%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.19 1.01 0.99 0.93 1.11 1.15 2.06 -
P/RPS 0.56 0.52 0.56 0.62 0.81 0.75 2.42 -21.63%
P/EPS 3.96 5.78 5.20 13.20 255.28 16.82 26.95 -27.34%
EY 25.23 17.29 19.25 7.58 0.39 5.95 3.71 37.62%
DY 5.86 5.94 8.53 2.10 0.00 6.96 2.91 12.36%
P/NAPS 0.57 0.54 0.99 0.62 0.76 1.15 1.43 -14.20%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 16/08/04 28/08/03 21/08/02 - - -
Price 1.25 1.05 0.99 1.02 1.09 0.00 0.00 -
P/RPS 0.58 0.54 0.56 0.68 0.79 0.00 0.00 -
P/EPS 4.16 6.01 5.20 14.48 250.68 0.00 0.00 -
EY 24.02 16.63 19.25 6.91 0.40 0.00 0.00 -
DY 5.58 5.71 8.53 1.91 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.99 0.68 0.75 0.00 0.00 -

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