[LTKM] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 53.79%
YoY- 2206.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,059 85,861 76,204 68,358 57,239 56,357 65,803 4.57%
PBT 7,742 17,673 3,990 8,345 327 502 7,209 1.19%
Tax -1,706 -1,431 -80 -1,772 -639 341 -1,250 5.31%
NP 6,036 16,242 3,910 6,573 -312 843 5,959 0.21%
-
NP to SH 6,036 16,242 3,910 6,573 -312 540 5,959 0.21%
-
Tax Rate 22.04% 8.10% 2.01% 21.23% 195.41% -67.93% 17.34% -
Total Cost 80,023 69,619 72,294 61,785 57,551 55,514 59,844 4.95%
-
Net Worth 85,733 81,871 64,489 62,676 57,621 59,186 60,721 5.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,854 2,408 2,005 1,599 801 3,189 2,399 2.93%
Div Payout % 47.29% 14.83% 51.30% 24.34% 0.00% 590.64% 40.28% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 85,733 81,871 64,489 62,676 57,621 59,186 60,721 5.91%
NOSH 41,021 40,132 40,055 39,921 41,157 40,263 39,948 0.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.01% 18.92% 5.13% 9.62% -0.55% 1.50% 9.06% -
ROE 7.04% 19.84% 6.06% 10.49% -0.54% 0.91% 9.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 209.79 213.94 190.24 171.23 139.07 139.97 164.72 4.11%
EPS 14.71 40.47 9.76 16.46 -0.76 1.34 14.92 -0.23%
DPS 7.00 6.00 5.01 4.01 1.95 8.00 6.01 2.57%
NAPS 2.09 2.04 1.61 1.57 1.40 1.47 1.52 5.44%
Adjusted Per Share Value based on latest NOSH - 39,921
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.11 59.97 53.22 47.74 39.98 39.36 45.96 4.57%
EPS 4.22 11.34 2.73 4.59 -0.22 0.38 4.16 0.23%
DPS 1.99 1.68 1.40 1.12 0.56 2.23 1.68 2.86%
NAPS 0.5988 0.5718 0.4504 0.4378 0.4025 0.4134 0.4241 5.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.05 1.32 1.03 1.09 0.88 1.33 1.37 -
P/RPS 0.50 0.62 0.54 0.64 0.63 0.95 0.83 -8.09%
P/EPS 7.14 3.26 10.55 6.62 -116.09 99.17 9.18 -4.10%
EY 14.01 30.66 9.48 15.11 -0.86 1.01 10.89 4.28%
DY 6.67 4.55 4.86 3.68 2.21 6.02 4.39 7.21%
P/NAPS 0.50 0.65 0.64 0.69 0.63 0.90 0.90 -9.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 11/04/05 24/02/04 25/02/03 26/02/02 - -
Price 1.06 1.29 1.00 1.05 0.94 1.30 0.00 -
P/RPS 0.51 0.60 0.53 0.61 0.68 0.93 0.00 -
P/EPS 7.20 3.19 10.24 6.38 -124.00 96.93 0.00 -
EY 13.88 31.37 9.76 15.68 -0.81 1.03 0.00 -
DY 6.60 4.65 5.01 3.82 2.07 6.15 0.00 -
P/NAPS 0.51 0.63 0.62 0.67 0.67 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