[LTKM] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
11-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 36.35%
YoY- -70.41%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 102,144 84,036 88,845 76,072 69,337 56,253 55,522 10.68%
PBT 8,362 6,338 18,350 2,185 7,801 -801 1,109 40.01%
Tax -1,778 -942 -1,233 -314 -1,478 -12 14 -
NP 6,584 5,396 17,117 1,870 6,322 -813 1,124 34.24%
-
NP to SH 6,584 5,396 17,117 1,870 6,322 -813 1,124 34.24%
-
Tax Rate 21.26% 14.86% 6.72% 14.37% 18.95% - -1.26% -
Total Cost 95,560 78,640 71,728 74,201 63,014 57,066 54,398 9.84%
-
Net Worth 90,154 85,609 81,842 64,537 63,092 56,933 58,730 7.40%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 2,672 1,071 1,084 - -
Div Payout % - - - 142.86% 16.95% 0.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 90,154 85,609 81,842 64,537 63,092 56,933 58,730 7.40%
NOSH 40,979 40,961 40,118 40,085 40,186 40,666 39,952 0.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.45% 6.42% 19.27% 2.46% 9.12% -1.45% 2.02% -
ROE 7.30% 6.30% 20.92% 2.90% 10.02% -1.43% 1.91% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 249.26 205.16 221.46 189.77 172.54 138.33 138.97 10.22%
EPS 16.07 13.17 42.67 4.67 15.73 -2.00 2.81 33.70%
DPS 0.00 0.00 0.00 6.67 2.67 2.67 0.00 -
NAPS 2.20 2.09 2.04 1.61 1.57 1.40 1.47 6.94%
Adjusted Per Share Value based on latest NOSH - 40,055
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 71.37 58.72 62.08 53.15 48.45 39.31 38.80 10.68%
EPS 4.60 3.77 11.96 1.31 4.42 -0.57 0.79 34.11%
DPS 0.00 0.00 0.00 1.87 0.75 0.76 0.00 -
NAPS 0.6299 0.5982 0.5719 0.451 0.4409 0.3978 0.4104 7.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.10 1.05 1.32 1.03 1.09 0.88 1.33 -
P/RPS 0.44 0.51 0.60 0.54 0.63 0.64 0.96 -12.18%
P/EPS 6.85 7.97 3.09 22.07 6.93 -44.00 47.27 -27.51%
EY 14.61 12.55 32.32 4.53 14.43 -2.27 2.12 37.92%
DY 0.00 0.00 0.00 6.47 2.45 3.03 0.00 -
P/NAPS 0.50 0.50 0.65 0.64 0.69 0.63 0.90 -9.32%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 23/02/06 11/04/05 24/02/04 25/02/03 26/02/02 -
Price 1.05 1.06 1.29 1.00 1.05 0.94 1.30 -
P/RPS 0.42 0.52 0.58 0.53 0.61 0.68 0.94 -12.55%
P/EPS 6.54 8.05 3.02 21.43 6.67 -47.00 46.21 -27.79%
EY 15.30 12.43 33.07 4.67 14.98 -2.13 2.16 38.56%
DY 0.00 0.00 0.00 6.67 2.54 2.84 0.00 -
P/NAPS 0.48 0.51 0.63 0.62 0.67 0.67 0.88 -9.60%

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