[LTKM] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 10.28%
YoY- 493.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 76,204 75,620 75,733 71,153 68,358 63,746 61,509 15.27%
PBT 3,990 5,078 9,034 8,202 8,345 5,654 3,978 0.20%
Tax -80 -368 -898 -953 -1,772 -1,380 -1,086 -82.28%
NP 3,910 4,710 8,136 7,249 6,573 4,274 2,892 22.15%
-
NP to SH 3,910 4,710 8,136 7,249 6,573 4,274 2,892 22.15%
-
Tax Rate 2.01% 7.25% 9.94% 11.62% 21.23% 24.41% 27.30% -
Total Cost 72,294 70,910 67,597 63,904 61,785 59,472 58,617 14.93%
-
Net Worth 64,489 64,999 42,700 40,118 62,676 62,103 61,985 2.66%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,005 2,804 3,605 3,605 1,599 801 801 83.84%
Div Payout % 51.30% 59.54% 44.32% 49.74% 24.34% 18.75% 27.72% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 64,489 64,999 42,700 40,118 62,676 62,103 61,985 2.66%
NOSH 40,055 40,880 42,700 40,118 39,921 40,066 41,050 -1.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.13% 6.23% 10.74% 10.19% 9.62% 6.70% 4.70% -
ROE 6.06% 7.25% 19.05% 18.07% 10.49% 6.88% 4.67% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 190.24 184.98 177.36 177.36 171.23 159.10 149.84 17.16%
EPS 9.76 11.52 19.05 18.07 16.46 10.67 7.05 24.09%
DPS 5.01 6.86 8.44 8.99 4.01 2.00 1.95 87.05%
NAPS 1.61 1.59 1.00 1.00 1.57 1.55 1.51 4.34%
Adjusted Per Share Value based on latest NOSH - 40,118
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.25 52.84 52.92 49.72 47.76 44.54 42.98 15.27%
EPS 2.73 3.29 5.68 5.07 4.59 2.99 2.02 22.12%
DPS 1.40 1.96 2.52 2.52 1.12 0.56 0.56 83.69%
NAPS 0.4506 0.4542 0.2984 0.2803 0.4379 0.4339 0.4331 2.66%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.03 0.98 0.99 1.06 1.09 1.00 0.93 -
P/RPS 0.54 0.53 0.56 0.60 0.64 0.63 0.62 -8.76%
P/EPS 10.55 8.51 5.20 5.87 6.62 9.37 13.20 -13.81%
EY 9.48 11.76 19.25 17.05 15.11 10.67 7.58 16.00%
DY 4.86 7.00 8.53 8.48 3.68 2.00 2.10 74.51%
P/NAPS 0.64 0.62 0.99 1.06 0.69 0.65 0.62 2.12%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 11/04/05 25/11/04 16/08/04 27/05/04 24/02/04 10/11/03 28/08/03 -
Price 1.00 1.01 0.99 1.05 1.05 1.01 1.02 -
P/RPS 0.53 0.55 0.56 0.59 0.61 0.63 0.68 -15.24%
P/EPS 10.24 8.77 5.20 5.81 6.38 9.47 14.48 -20.54%
EY 9.76 11.41 19.25 17.21 15.68 10.56 6.91 25.75%
DY 5.01 6.79 8.53 8.56 3.82 1.98 1.91 89.64%
P/NAPS 0.62 0.64 0.99 1.05 0.67 0.65 0.68 -5.94%

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