[LTKM] YoY TTM 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- -16.99%
YoY- -40.51%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 99,130 86,059 85,861 76,204 68,358 57,239 56,357 9.86%
PBT 7,193 7,742 17,673 3,990 8,345 327 502 55.81%
Tax -866 -1,706 -1,431 -80 -1,772 -639 341 -
NP 6,327 6,036 16,242 3,910 6,573 -312 843 39.90%
-
NP to SH 6,327 6,036 16,242 3,910 6,573 -312 540 50.67%
-
Tax Rate 12.04% 22.04% 8.10% 2.01% 21.23% 195.41% -67.93% -
Total Cost 92,803 80,023 69,619 72,294 61,785 57,551 55,514 8.93%
-
Net Worth 90,192 85,733 81,871 64,489 62,676 57,621 59,186 7.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,874 2,854 2,408 2,005 1,599 801 3,189 -1.71%
Div Payout % 45.43% 47.29% 14.83% 51.30% 24.34% 0.00% 590.64% -
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 90,192 85,733 81,871 64,489 62,676 57,621 59,186 7.26%
NOSH 40,996 41,021 40,132 40,055 39,921 41,157 40,263 0.30%
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 6.38% 7.01% 18.92% 5.13% 9.62% -0.55% 1.50% -
ROE 7.01% 7.04% 19.84% 6.06% 10.49% -0.54% 0.91% -
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 241.80 209.79 213.94 190.24 171.23 139.07 139.97 9.53%
EPS 15.43 14.71 40.47 9.76 16.46 -0.76 1.34 50.24%
DPS 7.00 7.00 6.00 5.01 4.01 1.95 8.00 -2.19%
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 69.27 60.13 59.99 53.25 47.76 40.00 39.38 9.86%
EPS 4.42 4.22 11.35 2.73 4.59 -0.22 0.38 50.49%
DPS 2.01 1.99 1.68 1.40 1.12 0.56 2.23 -1.71%
NAPS 0.6302 0.5991 0.5721 0.4506 0.4379 0.4026 0.4136 7.26%
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 0.45 0.50 0.62 0.54 0.64 0.63 0.95 -11.70%
P/EPS 7.13 7.14 3.26 10.55 6.62 -116.09 99.17 -35.50%
EY 14.03 14.01 30.66 9.48 15.11 -0.86 1.01 55.01%
DY 6.36 6.67 4.55 4.86 3.68 2.21 6.02 0.91%
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 0.43 0.51 0.60 0.53 0.61 0.68 0.93 -12.05%
P/EPS 6.80 7.20 3.19 10.24 6.38 -124.00 96.93 -35.76%
EY 14.70 13.88 31.37 9.76 15.68 -0.81 1.03 55.71%
DY 6.67 6.60 4.65 5.01 3.82 2.07 6.15 1.36%
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