[LTKM] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -35.0%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 138,011 123,682 92,606 86,571 81,881 75,620 63,746 13.72%
PBT 23,692 6,454 5,423 9,378 14,950 5,078 5,654 26.94%
Tax -5,274 -1,594 -280 -1,385 -1,314 -368 -1,380 25.01%
NP 18,418 4,860 5,143 7,993 13,636 4,710 4,274 27.53%
-
NP to SH 18,418 4,860 5,143 7,993 13,636 4,710 4,274 27.53%
-
Tax Rate 22.26% 24.70% 5.16% 14.77% 8.79% 7.25% 24.41% -
Total Cost 119,593 118,822 87,463 78,578 68,245 70,910 59,472 12.33%
-
Net Worth 103,204 87,713 86,480 84,537 78,624 64,999 62,103 8.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,284 4,105 2,874 2,854 2,408 2,804 801 26.48%
Div Payout % 17.83% 84.47% 55.89% 35.71% 17.66% 59.54% 18.75% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 103,204 87,713 86,480 84,537 78,624 64,999 62,103 8.82%
NOSH 41,117 40,987 40,985 41,037 40,114 40,880 40,066 0.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.35% 3.93% 5.55% 9.23% 16.65% 6.23% 6.70% -
ROE 17.85% 5.54% 5.95% 9.45% 17.34% 7.25% 6.88% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 335.65 301.75 225.95 210.95 204.12 184.98 159.10 13.23%
EPS 44.79 11.86 12.55 19.48 33.99 11.52 10.67 26.98%
DPS 8.00 10.00 7.00 6.96 6.00 6.86 2.00 25.96%
NAPS 2.51 2.14 2.11 2.06 1.96 1.59 1.55 8.35%
Adjusted Per Share Value based on latest NOSH - 41,037
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 96.43 86.42 64.71 60.49 57.21 52.84 44.54 13.72%
EPS 12.87 3.40 3.59 5.59 9.53 3.29 2.99 27.51%
DPS 2.30 2.87 2.01 1.99 1.68 1.96 0.56 26.52%
NAPS 0.7211 0.6129 0.6043 0.5907 0.5494 0.4542 0.4339 8.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.20 0.99 1.05 1.16 1.06 0.98 1.00 -
P/RPS 0.36 0.33 0.46 0.55 0.52 0.53 0.63 -8.89%
P/EPS 2.68 8.35 8.37 5.96 3.12 8.51 9.37 -18.81%
EY 37.33 11.98 11.95 16.79 32.07 11.76 10.67 23.18%
DY 6.67 10.10 6.67 6.00 5.66 7.00 2.00 22.20%
P/NAPS 0.48 0.46 0.50 0.56 0.54 0.62 0.65 -4.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 25/11/08 26/11/07 27/11/06 29/11/05 25/11/04 10/11/03 -
Price 1.22 0.95 1.10 1.14 1.07 1.01 1.01 -
P/RPS 0.36 0.31 0.49 0.54 0.52 0.55 0.63 -8.89%
P/EPS 2.72 8.01 8.77 5.85 3.15 8.77 9.47 -18.75%
EY 36.72 12.48 11.41 17.09 31.77 11.41 10.56 23.06%
DY 6.56 10.53 6.36 6.10 5.61 6.79 1.98 22.07%
P/NAPS 0.49 0.44 0.52 0.55 0.55 0.64 0.65 -4.59%

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