[LTKM] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 94.63%
YoY- 189.51%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 87,737 89,666 85,861 81,881 77,401 76,281 76,204 9.87%
PBT 13,901 16,751 17,673 14,950 7,919 5,549 3,990 130.34%
Tax -1,605 -1,924 -1,431 -1,314 -913 -742 -80 642.40%
NP 12,296 14,827 16,242 13,636 7,006 4,807 3,910 115.09%
-
NP to SH 12,296 14,827 16,242 13,636 7,006 4,807 3,910 115.09%
-
Tax Rate 11.55% 11.49% 8.10% 8.79% 11.53% 13.37% 2.01% -
Total Cost 75,441 74,839 69,619 68,245 70,395 71,474 72,294 2.88%
-
Net Worth 85,180 83,188 81,871 78,624 74,610 40,139 64,489 20.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,854 2,854 2,408 2,408 2,408 2,408 2,005 26.62%
Div Payout % 23.21% 19.25% 14.83% 17.66% 34.38% 50.10% 51.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,180 83,188 81,871 78,624 74,610 40,139 64,489 20.44%
NOSH 40,952 40,778 40,132 40,114 40,112 40,139 40,055 1.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.01% 16.54% 18.92% 16.65% 9.05% 6.30% 5.13% -
ROE 14.44% 17.82% 19.84% 17.34% 9.39% 11.98% 6.06% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 214.24 219.89 213.94 204.12 192.96 190.04 190.24 8.26%
EPS 30.03 36.36 40.47 33.99 17.47 11.98 9.76 111.98%
DPS 6.97 7.00 6.00 6.00 6.00 6.00 5.01 24.69%
NAPS 2.08 2.04 2.04 1.96 1.86 1.00 1.61 18.67%
Adjusted Per Share Value based on latest NOSH - 40,114
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.28 62.63 59.97 57.19 54.06 53.28 53.22 9.88%
EPS 8.59 10.36 11.34 9.52 4.89 3.36 2.73 115.17%
DPS 1.99 1.99 1.68 1.68 1.68 1.68 1.40 26.50%
NAPS 0.5949 0.581 0.5718 0.5492 0.5211 0.2804 0.4504 20.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.19 1.18 1.32 1.06 1.01 0.96 1.03 -
P/RPS 0.56 0.54 0.62 0.52 0.52 0.51 0.54 2.46%
P/EPS 3.96 3.25 3.26 3.12 5.78 8.02 10.55 -48.05%
EY 25.23 30.81 30.66 32.07 17.29 12.47 9.48 92.39%
DY 5.86 5.93 4.55 5.66 5.94 6.25 4.86 13.32%
P/NAPS 0.57 0.58 0.65 0.54 0.54 0.96 0.64 -7.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 -
Price 1.25 1.20 1.29 1.07 1.05 0.92 1.00 -
P/RPS 0.58 0.55 0.60 0.52 0.54 0.48 0.53 6.21%
P/EPS 4.16 3.30 3.19 3.15 6.01 7.68 10.24 -45.23%
EY 24.02 30.30 31.37 31.77 16.63 13.02 9.76 82.58%
DY 5.58 5.83 4.65 5.61 5.71 6.52 5.01 7.46%
P/NAPS 0.60 0.59 0.63 0.55 0.56 0.92 0.62 -2.16%

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