[LTKM] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -24.48%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 92,606 88,007 85,549 86,059 86,571 87,737 89,666 2.17%
PBT 5,423 3,929 5,675 7,742 9,378 13,901 16,751 -52.81%
Tax -280 -100 -239 -1,706 -1,385 -1,605 -1,924 -72.30%
NP 5,143 3,829 5,436 6,036 7,993 12,296 14,827 -50.60%
-
NP to SH 5,143 3,829 5,436 6,036 7,993 12,296 14,827 -50.60%
-
Tax Rate 5.16% 2.55% 4.21% 22.04% 14.77% 11.55% 11.49% -
Total Cost 87,463 84,178 80,113 80,023 78,578 75,441 74,839 10.94%
-
Net Worth 86,480 86,212 86,236 85,733 84,537 85,180 83,188 2.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,874 2,874 2,874 2,854 2,854 2,854 2,854 0.46%
Div Payout % 55.89% 75.07% 52.88% 47.29% 35.71% 23.21% 19.25% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,480 86,212 86,236 85,733 84,537 85,180 83,188 2.61%
NOSH 40,985 41,249 41,065 41,021 41,037 40,952 40,778 0.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.55% 4.35% 6.35% 7.01% 9.23% 14.01% 16.54% -
ROE 5.95% 4.44% 6.30% 7.04% 9.45% 14.44% 17.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 225.95 213.35 208.33 209.79 210.95 214.24 219.89 1.82%
EPS 12.55 9.28 13.24 14.71 19.48 30.03 36.36 -50.76%
DPS 7.00 7.00 7.00 7.00 6.96 6.97 7.00 0.00%
NAPS 2.11 2.09 2.10 2.09 2.06 2.08 2.04 2.27%
Adjusted Per Share Value based on latest NOSH - 41,021
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.71 61.49 59.78 60.13 60.49 61.31 62.65 2.17%
EPS 3.59 2.68 3.80 4.22 5.59 8.59 10.36 -50.63%
DPS 2.01 2.01 2.01 1.99 1.99 1.99 1.99 0.66%
NAPS 0.6043 0.6024 0.6026 0.5991 0.5907 0.5952 0.5813 2.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.05 1.07 1.05 1.16 1.19 1.18 -
P/RPS 0.46 0.49 0.51 0.50 0.55 0.56 0.54 -10.12%
P/EPS 8.37 11.31 8.08 7.14 5.96 3.96 3.25 87.77%
EY 11.95 8.84 12.37 14.01 16.79 25.23 30.81 -46.78%
DY 6.67 6.67 6.54 6.67 6.00 5.86 5.93 8.14%
P/NAPS 0.50 0.50 0.51 0.50 0.56 0.57 0.58 -9.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 28/08/06 29/05/06 -
Price 1.10 1.13 1.03 1.06 1.14 1.25 1.20 -
P/RPS 0.49 0.53 0.49 0.51 0.54 0.58 0.55 -7.40%
P/EPS 8.77 12.17 7.78 7.20 5.85 4.16 3.30 91.74%
EY 11.41 8.21 12.85 13.88 17.09 24.02 30.30 -47.82%
DY 6.36 6.19 6.80 6.60 6.10 5.58 5.83 5.96%
P/NAPS 0.52 0.54 0.49 0.51 0.55 0.60 0.59 -8.06%

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