[LTKM] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -24.48%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 135,863 129,861 99,130 86,059 85,861 76,204 68,358 12.11%
PBT 24,472 7,174 7,193 7,742 17,673 3,990 8,345 19.61%
Tax -5,405 -1,650 -866 -1,706 -1,431 -80 -1,772 20.40%
NP 19,067 5,524 6,327 6,036 16,242 3,910 6,573 19.40%
-
NP to SH 19,067 5,524 6,327 6,036 16,242 3,910 6,573 19.40%
-
Tax Rate 22.09% 23.00% 12.04% 22.04% 8.10% 2.01% 21.23% -
Total Cost 116,796 124,337 92,803 80,023 69,619 72,294 61,785 11.18%
-
Net Worth 106,947 91,008 90,192 85,733 81,871 64,489 62,676 9.30%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,284 4,105 2,874 2,854 2,408 2,005 1,599 12.73%
Div Payout % 17.23% 74.32% 45.43% 47.29% 14.83% 51.30% 24.34% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 106,947 91,008 90,192 85,733 81,871 64,489 62,676 9.30%
NOSH 41,133 40,994 40,996 41,021 40,132 40,055 39,921 0.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.03% 4.25% 6.38% 7.01% 18.92% 5.13% 9.62% -
ROE 17.83% 6.07% 7.01% 7.04% 19.84% 6.06% 10.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 330.30 316.77 241.80 209.79 213.94 190.24 171.23 11.56%
EPS 46.35 13.47 15.43 14.71 40.47 9.76 16.46 18.81%
DPS 8.00 10.00 7.00 7.00 6.00 5.01 4.01 12.18%
NAPS 2.60 2.22 2.20 2.09 2.04 1.61 1.57 8.76%
Adjusted Per Share Value based on latest NOSH - 41,021
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 94.93 90.74 69.27 60.13 59.99 53.25 47.76 12.11%
EPS 13.32 3.86 4.42 4.22 11.35 2.73 4.59 19.41%
DPS 2.30 2.87 2.01 1.99 1.68 1.40 1.12 12.72%
NAPS 0.7473 0.6359 0.6302 0.5991 0.5721 0.4506 0.4379 9.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.28 0.95 1.10 1.05 1.32 1.03 1.09 -
P/RPS 0.39 0.30 0.45 0.50 0.62 0.54 0.64 -7.91%
P/EPS 2.76 7.05 7.13 7.14 3.26 10.55 6.62 -13.55%
EY 36.21 14.18 14.03 14.01 30.66 9.48 15.11 15.66%
DY 6.25 10.53 6.36 6.67 4.55 4.86 3.68 9.22%
P/NAPS 0.49 0.43 0.50 0.50 0.65 0.64 0.69 -5.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 27/02/07 23/02/06 11/04/05 24/02/04 -
Price 1.49 1.09 1.05 1.06 1.29 1.00 1.05 -
P/RPS 0.45 0.34 0.43 0.51 0.60 0.53 0.61 -4.93%
P/EPS 3.21 8.09 6.80 7.20 3.19 10.24 6.38 -10.80%
EY 31.11 12.36 14.70 13.88 31.37 9.76 15.68 12.08%
DY 5.37 9.17 6.67 6.60 4.65 5.01 3.82 5.83%
P/NAPS 0.57 0.49 0.48 0.51 0.63 0.62 0.67 -2.65%

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