[LTKM] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 94.63%
YoY- 189.51%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 123,682 92,606 86,571 81,881 75,620 63,746 57,176 13.70%
PBT 6,454 5,423 9,378 14,950 5,078 5,654 1,011 36.16%
Tax -1,594 -280 -1,385 -1,314 -368 -1,380 -694 14.85%
NP 4,860 5,143 7,993 13,636 4,710 4,274 317 57.54%
-
NP to SH 4,860 5,143 7,993 13,636 4,710 4,274 317 57.54%
-
Tax Rate 24.70% 5.16% 14.77% 8.79% 7.25% 24.41% 68.64% -
Total Cost 118,822 87,463 78,578 68,245 70,910 59,472 56,859 13.05%
-
Net Worth 87,713 86,480 84,537 78,624 64,999 62,103 58,514 6.97%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,105 2,874 2,854 2,408 2,804 801 801 31.27%
Div Payout % 84.47% 55.89% 35.71% 17.66% 59.54% 18.75% 252.86% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 87,713 86,480 84,537 78,624 64,999 62,103 58,514 6.97%
NOSH 40,987 40,985 41,037 40,114 40,880 40,066 40,078 0.37%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.93% 5.55% 9.23% 16.65% 6.23% 6.70% 0.55% -
ROE 5.54% 5.95% 9.45% 17.34% 7.25% 6.88% 0.54% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 301.75 225.95 210.95 204.12 184.98 159.10 142.66 13.28%
EPS 11.86 12.55 19.48 33.99 11.52 10.67 0.79 56.99%
DPS 10.00 7.00 6.96 6.00 6.86 2.00 2.00 30.73%
NAPS 2.14 2.11 2.06 1.96 1.59 1.55 1.46 6.57%
Adjusted Per Share Value based on latest NOSH - 40,114
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 86.39 64.68 60.47 57.19 52.82 44.52 39.93 13.71%
EPS 3.39 3.59 5.58 9.52 3.29 2.99 0.22 57.68%
DPS 2.87 2.01 1.99 1.68 1.96 0.56 0.56 31.27%
NAPS 0.6126 0.604 0.5905 0.5492 0.454 0.4338 0.4087 6.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.99 1.05 1.16 1.06 0.98 1.00 0.94 -
P/RPS 0.33 0.46 0.55 0.52 0.53 0.63 0.66 -10.90%
P/EPS 8.35 8.37 5.96 3.12 8.51 9.37 118.84 -35.73%
EY 11.98 11.95 16.79 32.07 11.76 10.67 0.84 55.66%
DY 10.10 6.67 6.00 5.66 7.00 2.00 2.13 29.58%
P/NAPS 0.46 0.50 0.56 0.54 0.62 0.65 0.64 -5.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 26/11/07 27/11/06 29/11/05 25/11/04 10/11/03 19/11/02 -
Price 0.95 1.10 1.14 1.07 1.01 1.01 0.91 -
P/RPS 0.31 0.49 0.54 0.52 0.55 0.63 0.64 -11.37%
P/EPS 8.01 8.77 5.85 3.15 8.77 9.47 115.05 -35.83%
EY 12.48 11.41 17.09 31.77 11.41 10.56 0.87 55.81%
DY 10.53 6.36 6.10 5.61 6.79 1.98 2.20 29.78%
P/NAPS 0.44 0.52 0.55 0.55 0.64 0.65 0.62 -5.55%

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