[LTKM] QoQ Quarter Result on 2015-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 42,682 40,342 44,929 42,968 40,755 49,986 49,276 -9.14% QoQ % 5.80% -10.21% 4.56% 5.43% -18.47% 1.44% - Horiz. % 86.62% 81.87% 91.18% 87.20% 82.71% 101.44% 100.00%
PBT 4,844 1,511 5,727 6,081 3,557 26,775 11,619 -44.22% QoQ % 220.58% -73.62% -5.82% 70.96% -86.72% 130.44% - Horiz. % 41.69% 13.00% 49.29% 52.34% 30.61% 230.44% 100.00%
Tax -1,775 -1,374 -1,382 -1,373 -1,106 -3,425 -3,700 -38.75% QoQ % -29.18% 0.58% -0.66% -24.14% 67.71% 7.43% - Horiz. % 47.97% 37.14% 37.35% 37.11% 29.89% 92.57% 100.00%
NP 3,069 137 4,345 4,708 2,451 23,350 7,919 -46.87% QoQ % 2,140.15% -96.85% -7.71% 92.08% -89.50% 194.86% - Horiz. % 38.75% 1.73% 54.87% 59.45% 30.95% 294.86% 100.00%
NP to SH 3,069 137 4,345 4,708 2,451 23,350 7,919 -46.87% QoQ % 2,140.15% -96.85% -7.71% 92.08% -89.50% 194.86% - Horiz. % 38.75% 1.73% 54.87% 59.45% 30.95% 294.86% 100.00%
Tax Rate 36.64 % 90.93 % 24.13 % 22.58 % 31.09 % 12.79 % 31.84 % 9.82% QoQ % -59.71% 276.83% 6.86% -27.37% 143.08% -59.83% - Horiz. % 115.08% 285.58% 75.79% 70.92% 97.64% 40.17% 100.00%
Total Cost 39,613 40,205 40,584 38,260 38,304 26,636 41,357 -2.83% QoQ % -1.47% -0.93% 6.07% -0.11% 43.81% -35.59% - Horiz. % 95.78% 97.21% 98.13% 92.51% 92.62% 64.41% 100.00%
Net Worth 225,079 222,477 221,176 221,176 222,477 221,616 177,375 17.23% QoQ % 1.17% 0.59% 0.00% -0.58% 0.39% 24.94% - Horiz. % 126.89% 125.43% 124.69% 124.69% 125.43% 124.94% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 3,252 - - 4,336 4,336 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % 74.86 % - % - % 18.57 % 54.76 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -66.09% - Horiz. % 0.00% 0.00% 136.71% 0.00% 0.00% 33.91% 100.00%
Equity 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 225,079 222,477 221,176 221,176 222,477 221,616 177,375 17.23% QoQ % 1.17% 0.59% 0.00% -0.58% 0.39% 24.94% - Horiz. % 126.89% 125.43% 124.69% 124.69% 125.43% 124.94% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,369 43,368 108.15% QoQ % 0.00% 0.00% 0.00% 0.00% 199.99% 0.00% - Horiz. % 300.00% 300.00% 300.00% 300.00% 300.00% 100.00% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.19 % 0.34 % 9.67 % 10.96 % 6.01 % 46.71 % 16.07 % -41.53% QoQ % 2,014.71% -96.48% -11.77% 82.36% -87.13% 190.67% - Horiz. % 44.74% 2.12% 60.17% 68.20% 37.40% 290.67% 100.00%
ROE 1.36 % 0.06 % 1.96 % 2.13 % 1.10 % 10.54 % 4.46 % -54.73% QoQ % 2,166.67% -96.94% -7.98% 93.64% -89.56% 136.32% - Horiz. % 30.49% 1.35% 43.95% 47.76% 24.66% 236.32% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.81 31.01 34.53 33.03 31.32 115.26 113.62 -56.34% QoQ % 5.80% -10.19% 4.54% 5.46% -72.83% 1.44% - Horiz. % 28.88% 27.29% 30.39% 29.07% 27.57% 101.44% 100.00%
EPS 2.36 0.11 3.34 3.62 1.88 53.84 18.26 -74.47% QoQ % 2,045.45% -96.71% -7.73% 92.55% -96.51% 194.85% - Horiz. % 12.92% 0.60% 18.29% 19.82% 10.30% 294.85% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 10.00 10.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 25.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7300 1.7100 1.7000 1.7000 1.7100 5.1100 4.0900 -43.68% QoQ % 1.17% 0.59% 0.00% -0.58% -66.54% 24.94% - Horiz. % 42.30% 41.81% 41.56% 41.56% 41.81% 124.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,102 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.81 31.01 34.53 33.03 31.32 38.42 37.87 -9.13% QoQ % 5.80% -10.19% 4.54% 5.46% -18.48% 1.45% - Horiz. % 86.64% 81.89% 91.18% 87.22% 82.70% 101.45% 100.00%
EPS 2.36 0.11 3.34 3.62 1.88 17.95 6.09 -46.88% QoQ % 2,045.45% -96.71% -7.73% 92.55% -89.53% 194.75% - Horiz. % 38.75% 1.81% 54.84% 59.44% 30.87% 294.75% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 3.33 3.33 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.08% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7300 1.7100 1.7000 1.7000 1.7100 1.7034 1.3633 17.23% QoQ % 1.17% 0.59% 0.00% -0.58% 0.39% 24.95% - Horiz. % 126.90% 125.43% 124.70% 124.70% 125.43% 124.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.4100 1.5900 1.5500 1.5200 2.1400 5.7200 4.1800 -
P/RPS 4.30 5.13 4.49 4.60 6.83 4.96 3.68 10.95% QoQ % -16.18% 14.25% -2.39% -32.65% 37.70% 34.78% - Horiz. % 116.85% 139.40% 122.01% 125.00% 185.60% 134.78% 100.00%
P/EPS 59.77 1,509.97 46.41 42.00 113.60 10.62 22.89 89.73% QoQ % -96.04% 3,153.54% 10.50% -63.03% 969.68% -53.60% - Horiz. % 261.12% 6,596.64% 202.75% 183.49% 496.29% 46.40% 100.00%
EY 1.67 0.07 2.15 2.38 0.88 9.41 4.37 -47.37% QoQ % 2,285.71% -96.74% -9.66% 170.45% -90.65% 115.33% - Horiz. % 38.22% 1.60% 49.20% 54.46% 20.14% 215.33% 100.00%
DY 0.00 0.00 1.61 0.00 0.00 1.75 2.39 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -26.78% - Horiz. % 0.00% 0.00% 67.36% 0.00% 0.00% 73.22% 100.00%
P/NAPS 0.82 0.93 0.91 0.89 1.25 1.12 1.02 -13.55% QoQ % -11.83% 2.20% 2.25% -28.80% 11.61% 9.80% - Horiz. % 80.39% 91.18% 89.22% 87.25% 122.55% 109.80% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 27/05/16 24/02/16 25/11/15 27/08/15 28/05/15 26/02/15 -
Price 1.4100 1.5600 1.5400 1.6600 1.5700 6.3000 5.5000 -
P/RPS 4.30 5.03 4.46 5.03 5.01 5.47 4.84 -7.59% QoQ % -14.51% 12.78% -11.33% 0.40% -8.41% 13.02% - Horiz. % 88.84% 103.93% 92.15% 103.93% 103.51% 113.02% 100.00%
P/EPS 59.77 1,481.48 46.11 45.87 83.34 11.70 30.12 57.98% QoQ % -95.97% 3,112.93% 0.52% -44.96% 612.31% -61.16% - Horiz. % 198.44% 4,918.59% 153.09% 152.29% 276.69% 38.84% 100.00%
EY 1.67 0.07 2.17 2.18 1.20 8.55 3.32 -36.78% QoQ % 2,285.71% -96.77% -0.46% 81.67% -85.96% 157.53% - Horiz. % 50.30% 2.11% 65.36% 65.66% 36.14% 257.53% 100.00%
DY 0.00 0.00 1.62 0.00 0.00 1.59 1.82 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.64% - Horiz. % 0.00% 0.00% 89.01% 0.00% 0.00% 87.36% 100.00%
P/NAPS 0.82 0.91 0.91 0.98 0.92 1.23 1.34 -27.94% QoQ % -9.89% 0.00% -7.14% 6.52% -25.20% -8.21% - Horiz. % 61.19% 67.91% 67.91% 73.13% 68.66% 91.79% 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
Q2 Unaudited Results.pdf 
