[LTKM] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -79.92%
YoY- -78.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 87,428 76,281 76,072 77,186 82,948 71,153 69,337 16.73%
PBT 17,460 5,549 2,185 1,818 7,980 8,202 7,801 71.18%
Tax -1,832 -742 -314 -446 -1,148 -953 -1,478 15.40%
NP 15,628 4,807 1,870 1,372 6,832 7,249 6,322 82.92%
-
NP to SH 15,628 4,807 1,870 1,372 6,832 7,249 6,322 82.92%
-
Tax Rate 10.49% 13.37% 14.37% 24.53% 14.39% 11.62% 18.95% -
Total Cost 71,800 71,474 74,201 75,814 76,116 63,904 63,014 9.10%
-
Net Worth 74,610 70,616 64,537 64,161 70,454 64,663 63,092 11.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,407 2,672 4,035 - 2,811 1,071 -
Div Payout % - 50.08% 142.86% 294.12% - 38.78% 16.95% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,610 70,616 64,537 64,161 70,454 64,663 63,092 11.83%
NOSH 40,112 40,122 40,085 40,352 42,700 40,163 40,186 -0.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.88% 6.30% 2.46% 1.78% 8.24% 10.19% 9.12% -
ROE 20.95% 6.81% 2.90% 2.14% 9.70% 11.21% 10.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 217.95 190.12 189.77 191.28 194.26 177.16 172.54 16.87%
EPS 38.96 11.98 4.67 3.40 16.00 18.07 15.73 83.16%
DPS 0.00 6.00 6.67 10.00 0.00 7.00 2.67 -
NAPS 1.86 1.76 1.61 1.59 1.65 1.61 1.57 11.97%
Adjusted Per Share Value based on latest NOSH - 40,880
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 61.09 53.30 53.15 53.93 57.96 49.72 48.45 16.72%
EPS 10.92 3.36 1.31 0.96 4.77 5.07 4.42 82.85%
DPS 0.00 1.68 1.87 2.82 0.00 1.96 0.75 -
NAPS 0.5213 0.4934 0.451 0.4483 0.4923 0.4518 0.4409 11.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.01 0.96 1.03 0.98 0.99 1.06 1.09 -
P/RPS 0.46 0.50 0.54 0.51 0.51 0.60 0.63 -18.92%
P/EPS 2.59 8.01 22.07 28.82 6.19 5.87 6.93 -48.14%
EY 38.57 12.48 4.53 3.47 16.16 17.03 14.43 92.71%
DY 0.00 6.25 6.47 10.20 0.00 6.60 2.45 -
P/NAPS 0.54 0.55 0.64 0.62 0.60 0.66 0.69 -15.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 11/04/05 25/11/04 16/08/04 27/05/04 24/02/04 -
Price 1.05 0.92 1.00 1.01 0.99 1.05 1.05 -
P/RPS 0.48 0.48 0.53 0.53 0.51 0.59 0.61 -14.77%
P/EPS 2.70 7.68 21.43 29.71 6.19 5.82 6.67 -45.30%
EY 37.10 13.02 4.67 3.37 16.16 17.19 14.98 83.15%
DY 0.00 6.52 6.67 9.90 0.00 6.67 2.54 -
P/NAPS 0.56 0.52 0.62 0.64 0.60 0.65 0.67 -11.27%

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