[LTKM] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 22.94%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 108,209 85,549 89,666 76,281 71,153 58,545 56,691 11.36%
PBT 7,757 5,675 16,751 5,549 8,202 1,893 1,760 28.01%
Tax -1,331 -239 -1,924 -742 -953 -672 -619 13.59%
NP 6,426 5,436 14,827 4,807 7,249 1,221 1,141 33.35%
-
NP to SH 6,426 5,436 14,827 4,807 7,249 1,221 1,141 33.35%
-
Tax Rate 17.16% 4.21% 11.49% 13.37% 11.62% 35.50% 35.17% -
Total Cost 101,783 80,113 74,839 71,474 63,904 57,324 55,550 10.60%
-
Net Worth 82,107 86,236 83,188 40,139 40,118 60,085 39,887 12.77%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,105 2,874 2,854 2,408 3,605 801 - -
Div Payout % 63.89% 52.88% 19.25% 50.10% 49.74% 65.65% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 82,107 86,236 83,188 40,139 40,118 60,085 39,887 12.77%
NOSH 41,053 41,065 40,778 40,139 40,118 40,326 39,887 0.48%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.94% 6.35% 16.54% 6.30% 10.19% 2.09% 2.01% -
ROE 7.83% 6.30% 17.82% 11.98% 18.07% 2.03% 2.86% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 263.58 208.33 219.89 190.04 177.36 145.18 142.13 10.83%
EPS 15.65 13.24 36.36 11.98 18.07 3.03 2.86 32.71%
DPS 10.00 7.00 7.00 6.00 8.99 1.99 0.00 -
NAPS 2.00 2.10 2.04 1.00 1.00 1.49 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 40,139
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 75.61 59.78 62.65 53.30 49.72 40.91 39.61 11.36%
EPS 4.49 3.80 10.36 3.36 5.07 0.85 0.80 33.27%
DPS 2.87 2.01 1.99 1.68 2.52 0.56 0.00 -
NAPS 0.5737 0.6026 0.5813 0.2805 0.2803 0.4198 0.2787 12.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.08 1.07 1.18 0.96 1.06 0.88 1.28 -
P/RPS 0.41 0.51 0.54 0.51 0.60 0.61 0.90 -12.27%
P/EPS 6.90 8.08 3.25 8.02 5.87 29.06 44.75 -26.75%
EY 14.49 12.37 30.81 12.47 17.05 3.44 2.23 36.56%
DY 9.26 6.54 5.93 6.25 8.48 2.26 0.00 -
P/NAPS 0.54 0.51 0.58 0.96 1.06 0.59 1.28 -13.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/07/08 29/05/07 29/05/06 30/05/05 27/05/04 26/06/03 28/05/02 -
Price 1.07 1.03 1.20 0.92 1.05 0.93 1.15 -
P/RPS 0.41 0.49 0.55 0.48 0.59 0.64 0.81 -10.71%
P/EPS 6.84 7.78 3.30 7.68 5.81 30.72 40.20 -25.54%
EY 14.63 12.85 30.30 13.02 17.21 3.26 2.49 34.29%
DY 9.35 6.80 5.83 6.52 8.56 2.14 0.00 -
P/NAPS 0.54 0.49 0.59 0.92 1.05 0.62 1.15 -11.82%

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