[LTKM] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 47.79%
YoY- 1248.27%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 86,571 81,881 75,620 63,746 57,176 58,080 50,878 9.25%
PBT 9,378 14,950 5,078 5,654 1,011 1,604 6,296 6.86%
Tax -1,385 -1,314 -368 -1,380 -694 930 -1,875 -4.92%
NP 7,993 13,636 4,710 4,274 317 2,534 4,421 10.36%
-
NP to SH 7,993 13,636 4,710 4,274 317 2,231 4,421 10.36%
-
Tax Rate 14.77% 8.79% 7.25% 24.41% 68.64% -57.98% 29.78% -
Total Cost 78,578 68,245 70,910 59,472 56,859 55,546 46,457 9.15%
-
Net Worth 84,537 78,624 64,999 62,103 58,514 59,267 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,854 2,408 2,804 801 801 3,189 2,399 2.93%
Div Payout % 35.71% 17.66% 59.54% 18.75% 252.86% 142.96% 54.29% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 84,537 78,624 64,999 62,103 58,514 59,267 0 -
NOSH 41,037 40,114 40,880 40,066 40,078 40,045 39,941 0.45%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.23% 16.65% 6.23% 6.70% 0.55% 4.36% 8.69% -
ROE 9.45% 17.34% 7.25% 6.88% 0.54% 3.76% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 210.95 204.12 184.98 159.10 142.66 145.04 127.38 8.76%
EPS 19.48 33.99 11.52 10.67 0.79 5.57 11.07 9.87%
DPS 6.96 6.00 6.86 2.00 2.00 8.00 6.01 2.47%
NAPS 2.06 1.96 1.59 1.55 1.46 1.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,066
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 60.49 57.21 52.84 44.54 39.95 40.58 35.55 9.25%
EPS 5.59 9.53 3.29 2.99 0.22 1.56 3.09 10.37%
DPS 1.99 1.68 1.96 0.56 0.56 2.23 1.68 2.86%
NAPS 0.5907 0.5494 0.4542 0.4339 0.4089 0.4141 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.16 1.06 0.98 1.00 0.94 1.16 1.73 -
P/RPS 0.55 0.52 0.53 0.63 0.66 0.80 1.36 -13.99%
P/EPS 5.96 3.12 8.51 9.37 118.84 20.82 15.63 -14.83%
EY 16.79 32.07 11.76 10.67 0.84 4.80 6.40 17.43%
DY 6.00 5.66 7.00 2.00 2.13 6.90 3.47 9.55%
P/NAPS 0.56 0.54 0.62 0.65 0.64 0.78 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 25/11/04 10/11/03 19/11/02 21/11/01 - -
Price 1.14 1.07 1.01 1.01 0.91 1.30 0.00 -
P/RPS 0.54 0.52 0.55 0.63 0.64 0.90 0.00 -
P/EPS 5.85 3.15 8.77 9.47 115.05 23.33 0.00 -
EY 17.09 31.77 11.41 10.56 0.87 4.29 0.00 -
DY 6.10 5.61 6.79 1.98 2.20 6.15 0.00 -
P/NAPS 0.55 0.55 0.64 0.65 0.62 0.88 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