[LTKM] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -13.38%
YoY- 208.45%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 84,036 82,196 79,712 89,666 88,845 88,386 87,428 -2.59%
PBT 6,338 5,874 6,060 16,751 18,350 20,620 17,460 -49.01%
Tax -942 -512 -556 -1,924 -1,233 -1,590 -1,832 -35.73%
NP 5,396 5,362 5,504 14,827 17,117 19,030 15,628 -50.68%
-
NP to SH 5,396 5,362 5,504 14,827 17,117 19,030 15,628 -50.68%
-
Tax Rate 14.86% 8.72% 9.17% 11.49% 6.72% 7.71% 10.49% -
Total Cost 78,640 76,834 74,208 74,839 71,728 69,356 71,800 6.23%
-
Net Worth 85,609 84,447 85,180 82,157 81,842 78,623 74,610 9.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 4,027 - - - -
Div Payout % - - - 27.16% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 85,609 84,447 85,180 82,157 81,842 78,623 74,610 9.57%
NOSH 40,961 40,993 40,952 40,273 40,118 40,113 40,112 1.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.42% 6.52% 6.90% 16.54% 19.27% 21.53% 17.88% -
ROE 6.30% 6.35% 6.46% 18.05% 20.92% 24.20% 20.95% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 205.16 200.51 194.65 222.64 221.46 220.34 217.95 -3.94%
EPS 13.17 13.08 13.44 36.83 42.67 47.44 38.96 -51.37%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.09 2.06 2.08 2.04 2.04 1.96 1.86 8.05%
Adjusted Per Share Value based on latest NOSH - 40,778
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.72 57.43 55.70 62.65 62.08 61.76 61.09 -2.59%
EPS 3.77 3.75 3.85 10.36 11.96 13.30 10.92 -50.69%
DPS 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
NAPS 0.5982 0.5901 0.5952 0.5741 0.5719 0.5494 0.5213 9.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.05 1.16 1.19 1.18 1.32 1.06 1.01 -
P/RPS 0.51 0.58 0.61 0.53 0.60 0.48 0.46 7.10%
P/EPS 7.97 8.87 8.85 3.21 3.09 2.23 2.59 111.12%
EY 12.55 11.28 11.29 31.20 32.32 44.75 38.57 -52.59%
DY 0.00 0.00 0.00 8.47 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.57 0.58 0.65 0.54 0.54 -4.98%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 27/11/06 28/08/06 29/05/06 23/02/06 29/11/05 29/08/05 -
Price 1.06 1.14 1.25 1.20 1.29 1.07 1.05 -
P/RPS 0.52 0.57 0.64 0.54 0.58 0.49 0.48 5.46%
P/EPS 8.05 8.72 9.30 3.26 3.02 2.26 2.70 106.73%
EY 12.43 11.47 10.75 30.68 33.07 44.34 37.10 -51.66%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.60 0.59 0.63 0.55 0.56 -6.02%

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