[LTKM] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 192.81%
YoY- 135.23%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,737 19,150 17,877 17,969 16,157 16,355 13,265 34.73%
PBT 1,995 2,351 1,818 2,870 1,163 2,494 -873 -
Tax -287 156 -301 -466 -342 -663 91 -
NP 1,708 2,507 1,517 2,404 821 1,831 -782 -
-
NP to SH 1,708 2,507 1,517 2,404 821 1,831 -782 -
-
Tax Rate 14.39% -6.64% 16.56% 16.24% 29.41% 26.58% - -
Total Cost 19,029 16,643 16,360 15,565 15,336 14,524 14,047 22.45%
-
Net Worth 70,454 40,118 62,676 62,103 61,985 60,085 57,621 14.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 2,005 798 801 - - - -
Div Payout % - 80.01% 52.63% 33.33% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 70,454 40,118 62,676 62,103 61,985 60,085 57,621 14.35%
NOSH 42,700 40,118 39,921 40,066 41,050 40,326 41,157 2.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.24% 13.09% 8.49% 13.38% 5.08% 11.20% -5.90% -
ROE 2.42% 6.25% 2.42% 3.87% 1.32% 3.05% -1.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 48.56 47.73 44.78 44.85 39.36 40.56 32.23 31.45%
EPS 4.00 6.25 3.80 6.00 2.00 4.60 -1.90 -
DPS 0.00 5.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.65 1.00 1.57 1.55 1.51 1.49 1.40 11.58%
Adjusted Per Share Value based on latest NOSH - 40,066
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.49 13.38 12.49 12.56 11.29 11.43 9.27 34.72%
EPS 1.19 1.75 1.06 1.68 0.57 1.28 -0.55 -
DPS 0.00 1.40 0.56 0.56 0.00 0.00 0.00 -
NAPS 0.4923 0.2803 0.4379 0.4339 0.4331 0.4198 0.4026 14.36%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.99 1.06 1.09 1.00 0.93 0.88 0.88 -
P/RPS 2.04 2.22 2.43 2.23 2.36 2.17 2.73 -17.66%
P/EPS 24.75 16.96 28.68 16.67 46.50 19.38 -46.32 -
EY 4.04 5.90 3.49 6.00 2.15 5.16 -2.16 -
DY 0.00 4.72 1.83 2.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.06 0.69 0.65 0.62 0.59 0.63 -3.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 27/05/04 24/02/04 10/11/03 28/08/03 26/06/03 25/02/03 -
Price 0.99 1.05 1.05 1.01 1.02 0.93 0.94 -
P/RPS 2.04 2.20 2.34 2.25 2.59 2.29 2.92 -21.28%
P/EPS 24.75 16.80 27.63 16.83 51.00 20.48 -49.47 -
EY 4.04 5.95 3.62 5.94 1.96 4.88 -2.02 -
DY 0.00 4.76 1.90 1.98 0.00 0.00 0.00 -
P/NAPS 0.60 1.05 0.67 0.65 0.68 0.62 0.67 -7.09%

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