[LTKM] QoQ Cumulative Quarter Result on 2013-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 93,375 45,248 178,064 133,339 86,109 43,540 154,831 -28.60% QoQ % 106.36% -74.59% 33.54% 54.85% 97.77% -71.88% - Horiz. % 60.31% 29.22% 115.01% 86.12% 55.61% 28.12% 100.00%
PBT 21,043 9,887 36,171 23,541 15,177 8,289 12,240 43.46% QoQ % 112.84% -72.67% 53.65% 55.11% 83.10% -32.28% - Horiz. % 171.92% 80.78% 295.51% 192.33% 124.00% 67.72% 100.00%
Tax -6,179 -2,755 -7,908 -6,633 -3,976 -2,229 -2,665 75.09% QoQ % -124.28% 65.16% -19.22% -66.83% -78.38% 16.36% - Horiz. % 231.86% 103.38% 296.74% 248.89% 149.19% 83.64% 100.00%
NP 14,864 7,132 28,263 16,908 11,201 6,060 9,575 34.03% QoQ % 108.41% -74.77% 67.16% 50.95% 84.83% -36.71% - Horiz. % 155.24% 74.49% 295.17% 176.58% 116.98% 63.29% 100.00%
NP to SH 14,864 7,132 28,263 16,908 11,201 6,060 9,613 33.68% QoQ % 108.41% -74.77% 67.16% 50.95% 84.83% -36.96% - Horiz. % 154.62% 74.19% 294.01% 175.89% 116.52% 63.04% 100.00%
Tax Rate 29.36 % 27.86 % 21.86 % 28.18 % 26.20 % 26.89 % 21.77 % 22.04% QoQ % 5.38% 27.45% -22.43% 7.56% -2.57% 23.52% - Horiz. % 134.86% 127.97% 100.41% 129.44% 120.35% 123.52% 100.00%
Total Cost 78,511 38,116 149,801 116,431 74,908 37,480 145,256 -33.62% QoQ % 105.98% -74.56% 28.66% 55.43% 99.86% -74.20% - Horiz. % 54.05% 26.24% 103.13% 80.16% 51.57% 25.80% 100.00%
Net Worth 175,661 166,052 158,287 147,440 141,367 139,245 133,144 20.27% QoQ % 5.79% 4.91% 7.36% 4.30% 1.52% 4.58% - Horiz. % 131.93% 124.72% 118.88% 110.74% 106.18% 104.58% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 6,938 - - - 3,903 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 177.77% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 24.55 % - % - % - % 40.60 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 60.47% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 175,661 166,052 158,287 147,440 141,367 139,245 133,144 20.27% QoQ % 5.79% 4.91% 7.36% 4.30% 1.52% 4.58% - Horiz. % 131.93% 124.72% 118.88% 110.74% 106.18% 104.58% 100.00%
NOSH 43,373 43,355 43,366 43,364 43,364 43,378 43,369 0.01% QoQ % 0.04% -0.03% 0.00% 0.00% -0.03% 0.02% - Horiz. % 100.01% 99.97% 99.99% 99.99% 99.99% 100.02% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.92 % 15.76 % 15.87 % 12.68 % 13.01 % 13.92 % 6.18 % 87.81% QoQ % 1.02% -0.69% 25.16% -2.54% -6.54% 125.24% - Horiz. % 257.61% 255.02% 256.80% 205.18% 210.52% 225.24% 100.00%
ROE 8.46 % 4.30 % 17.86 % 11.47 % 7.92 % 4.35 % 7.22 % 11.13% QoQ % 96.74% -75.92% 55.71% 44.82% 82.07% -39.75% - Horiz. % 117.17% 59.56% 247.37% 158.86% 109.70% 60.25% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 215.28 104.36 410.60 307.48 198.57 100.37 357.00 -28.60% QoQ % 106.29% -74.58% 33.54% 54.85% 97.84% -71.89% - Horiz. % 60.30% 29.23% 115.01% 86.13% 55.62% 28.11% 100.00%
EPS 34.27 16.45 65.17 38.99 25.83 13.97 22.17 33.65% QoQ % 108.33% -74.76% 67.15% 50.95% 84.90% -36.99% - Horiz. % 154.58% 74.20% 293.96% 175.87% 116.51% 63.01% 100.00%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 9.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 177.78% 0.00% 0.00% 0.00% 100.00%
NAPS 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 3.0700 20.26% QoQ % 5.74% 4.93% 7.35% 4.29% 1.56% 4.56% - Horiz. % 131.92% 124.76% 118.89% 110.75% 106.19% 104.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 71.77 34.78 136.86 102.49 66.18 33.47 119.01 -28.60% QoQ % 106.35% -74.59% 33.53% 54.87% 97.73% -71.88% - Horiz. % 60.31% 29.22% 115.00% 86.12% 55.61% 28.12% 100.00%
EPS 11.42 5.48 21.72 13.00 8.61 4.66 7.39 33.63% QoQ % 108.39% -74.77% 67.08% 50.99% 84.76% -36.94% - Horiz. % 154.53% 74.15% 293.91% 175.91% 116.51% 63.06% 100.00%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 177.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3502 1.2763 1.2166 1.1333 1.0866 1.0703 1.0234 20.27% QoQ % 5.79% 4.91% 7.35% 4.30% 1.52% 4.58% - Horiz. % 131.93% 124.71% 118.88% 110.74% 106.18% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.8500 3.4500 2.8500 2.8000 2.1000 1.9000 1.8100 -
P/RPS 2.25 3.31 0.69 0.91 1.06 1.89 0.51 168.75% QoQ % -32.02% 379.71% -24.18% -14.15% -43.92% 270.59% - Horiz. % 441.18% 649.02% 135.29% 178.43% 207.84% 370.59% 100.00%
P/EPS 14.15 20.97 4.37 7.18 8.13 13.60 8.17 44.17% QoQ % -32.52% 379.86% -39.14% -11.69% -40.22% 66.46% - Horiz. % 173.19% 256.67% 53.49% 87.88% 99.51% 166.46% 100.00%
EY 7.07 4.77 22.87 13.93 12.30 7.35 12.25 -30.66% QoQ % 48.22% -79.14% 64.18% 13.25% 67.35% -40.00% - Horiz. % 57.71% 38.94% 186.69% 113.71% 100.41% 60.00% 100.00%
DY 0.00 0.00 5.61 0.00 0.00 0.00 4.97 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 112.88% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 0.90 0.78 0.82 0.64 0.59 0.59 60.46% QoQ % 33.33% 15.38% -4.88% 28.13% 8.47% 0.00% - Horiz. % 203.39% 152.54% 132.20% 138.98% 108.47% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 -
Price 4.6000 4.5000 3.4600 2.8800 2.6500 1.9800 1.8900 -
P/RPS 2.14 4.31 0.84 0.94 1.33 1.97 0.53 153.35% QoQ % -50.35% 413.10% -10.64% -29.32% -32.49% 271.70% - Horiz. % 403.77% 813.21% 158.49% 177.36% 250.94% 371.70% 100.00%
P/EPS 13.42 27.36 5.31 7.39 10.26 14.17 8.53 35.23% QoQ % -50.95% 415.25% -28.15% -27.97% -27.59% 66.12% - Horiz. % 157.33% 320.75% 62.25% 86.64% 120.28% 166.12% 100.00%
EY 7.45 3.66 18.84 13.54 9.75 7.06 11.73 -26.09% QoQ % 103.55% -80.57% 39.14% 38.87% 38.10% -39.81% - Horiz. % 63.51% 31.20% 160.61% 115.43% 83.12% 60.19% 100.00%
DY 0.00 0.00 4.62 0.00 0.00 0.00 4.76 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 97.06% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.14 1.17 0.95 0.85 0.81 0.62 0.62 50.03% QoQ % -2.56% 23.16% 11.76% 4.94% 30.65% 0.00% - Horiz. % 183.87% 188.71% 153.23% 137.10% 130.65% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CFS 2014 Q3.pdf 
