[LTKM] QoQ TTM Result on 2013-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 178,064 173,877 167,313 161,868 154,831 153,150 154,162 10.10% QoQ % 2.41% 3.92% 3.36% 4.54% 1.10% -0.66% - Horiz. % 115.50% 112.79% 108.53% 105.00% 100.43% 99.34% 100.00%
PBT 36,171 30,795 25,018 19,770 12,240 8,272 14,149 87.07% QoQ % 17.46% 23.09% 26.55% 61.52% 47.97% -41.54% - Horiz. % 255.64% 217.65% 176.82% 139.73% 86.51% 58.46% 100.00%
Tax -7,883 -8,277 -6,222 -4,719 -2,734 -3,455 -5,969 20.39% QoQ % 4.76% -33.03% -31.85% -72.60% 20.87% 42.12% - Horiz. % 132.07% 138.67% 104.24% 79.06% 45.80% 57.88% 100.00%
NP 28,288 22,518 18,796 15,051 9,506 4,817 8,180 128.86% QoQ % 25.62% 19.80% 24.88% 58.33% 97.34% -41.11% - Horiz. % 345.82% 275.28% 229.78% 184.00% 116.21% 58.89% 100.00%
NP to SH 28,288 22,556 18,834 15,159 9,614 4,849 8,212 128.26% QoQ % 25.41% 19.76% 24.24% 57.68% 98.27% -40.95% - Horiz. % 344.47% 274.67% 229.35% 184.60% 117.07% 59.05% 100.00%
Tax Rate 21.79 % 26.88 % 24.87 % 23.87 % 22.34 % 41.77 % 42.19 % -35.65% QoQ % -18.94% 8.08% 4.19% 6.85% -46.52% -1.00% - Horiz. % 51.65% 63.71% 58.95% 56.58% 52.95% 99.00% 100.00%
Total Cost 149,776 151,359 148,517 146,817 145,325 148,333 145,982 1.73% QoQ % -1.05% 1.91% 1.16% 1.03% -2.03% 1.61% - Horiz. % 102.60% 103.68% 101.74% 100.57% 99.55% 101.61% 100.00%
Net Worth 158,296 147,445 141,431 139,245 133,530 125,687 123,829 17.80% QoQ % 7.36% 4.25% 1.57% 4.28% 6.24% 1.50% - Horiz. % 127.83% 119.07% 114.22% 112.45% 107.83% 101.50% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 2,164 2,164 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 44.63 % 26.35 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 69.37% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 169.37% 100.00%
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 158,296 147,445 141,431 139,245 133,530 125,687 123,829 17.80% QoQ % 7.36% 4.25% 1.57% 4.28% 6.24% 1.50% - Horiz. % 127.83% 119.07% 114.22% 112.45% 107.83% 101.50% 100.00%
NOSH 43,368 43,366 43,383 43,378 43,353 43,340 43,372 -0.01% QoQ % 0.01% -0.04% 0.01% 0.06% 0.03% -0.07% - Horiz. % 99.99% 99.98% 100.03% 100.01% 99.96% 99.93% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.89 % 12.95 % 11.23 % 9.30 % 6.14 % 3.15 % 5.31 % 107.80% QoQ % 22.70% 15.32% 20.75% 51.47% 94.92% -40.68% - Horiz. % 299.25% 243.88% 211.49% 175.14% 115.63% 59.32% 100.00%
ROE 17.87 % 15.30 % 13.32 % 10.89 % 7.20 % 3.86 % 6.63 % 93.79% QoQ % 16.80% 14.86% 22.31% 51.25% 86.53% -41.78% - Horiz. % 269.53% 230.77% 200.90% 164.25% 108.60% 58.22% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 410.58 400.95 385.66 373.15 357.13 353.36 355.43 10.10% QoQ % 2.40% 3.96% 3.35% 4.49% 1.07% -0.58% - Horiz. % 115.52% 112.81% 108.51% 104.99% 100.48% 99.42% 100.00%
EPS 65.23 52.01 43.41 34.95 22.18 11.19 18.93 128.31% QoQ % 25.42% 19.81% 24.21% 57.57% 98.21% -40.89% - Horiz. % 344.59% 274.75% 229.32% 184.63% 117.17% 59.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.6500 3.4000 3.2600 3.2100 3.0800 2.9000 2.8550 17.81% QoQ % 7.35% 4.29% 1.56% 4.22% 6.21% 1.58% - Horiz. % 127.85% 119.09% 114.19% 112.43% 107.88% 101.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 136.86 133.64 128.60 124.41 119.01 117.71 118.49 10.10% QoQ % 2.41% 3.92% 3.37% 4.54% 1.10% -0.66% - Horiz. % 115.50% 112.79% 108.53% 105.00% 100.44% 99.34% 100.00%
EPS 21.74 17.34 14.48 11.65 7.39 3.73 6.31 128.29% QoQ % 25.37% 19.75% 24.29% 57.65% 98.12% -40.89% - Horiz. % 344.53% 274.80% 229.48% 184.63% 117.12% 59.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.66 1.66 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.2167 1.1333 1.0871 1.0703 1.0263 0.9661 0.9518 17.80% QoQ % 7.36% 4.25% 1.57% 4.29% 6.23% 1.50% - Horiz. % 127.83% 119.07% 114.22% 112.45% 107.83% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.8500 2.8000 2.1000 1.9000 1.8100 1.8200 1.7900 -
P/RPS 0.69 0.70 0.54 0.51 0.51 0.52 0.50 23.98% QoQ % -1.43% 29.63% 5.88% 0.00% -1.92% 4.00% - Horiz. % 138.00% 140.00% 108.00% 102.00% 102.00% 104.00% 100.00%
P/EPS 4.37 5.38 4.84 5.44 8.16 16.27 9.45 -40.23% QoQ % -18.77% 11.16% -11.03% -33.33% -49.85% 72.17% - Horiz. % 46.24% 56.93% 51.22% 57.57% 86.35% 172.17% 100.00%
EY 22.89 18.58 20.67 18.39 12.25 6.15 10.58 67.36% QoQ % 23.20% -10.11% 12.40% 50.12% 99.19% -41.87% - Horiz. % 216.35% 175.61% 195.37% 173.82% 115.78% 58.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.75 2.79 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.43% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.57% 100.00%
P/NAPS 0.78 0.82 0.64 0.59 0.59 0.63 0.63 15.32% QoQ % -4.88% 28.13% 8.47% 0.00% -6.35% 0.00% - Horiz. % 123.81% 130.16% 101.59% 93.65% 93.65% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 29/11/13 29/08/13 29/05/13 26/02/13 22/11/12 -
Price 3.4600 2.8800 2.6500 1.9800 1.8900 1.8300 1.8000 -
P/RPS 0.84 0.72 0.69 0.53 0.53 0.52 0.51 39.51% QoQ % 16.67% 4.35% 30.19% 0.00% 1.92% 1.96% - Horiz. % 164.71% 141.18% 135.29% 103.92% 103.92% 101.96% 100.00%
P/EPS 5.30 5.54 6.10 5.67 8.52 16.36 9.51 -32.30% QoQ % -4.33% -9.18% 7.58% -33.45% -47.92% 72.03% - Horiz. % 55.73% 58.25% 64.14% 59.62% 89.59% 172.03% 100.00%
EY 18.85 18.06 16.38 17.65 11.73 6.11 10.52 47.58% QoQ % 4.37% 10.26% -7.20% 50.47% 91.98% -41.92% - Horiz. % 179.18% 171.67% 155.70% 167.78% 111.50% 58.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.73 2.78 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.80% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.20% 100.00%
P/NAPS 0.95 0.85 0.81 0.62 0.61 0.63 0.63 31.53% QoQ % 11.76% 4.94% 30.65% 1.64% -3.17% 0.00% - Horiz. % 150.79% 134.92% 128.57% 98.41% 96.83% 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
Notes Q1 2014-LTKM.pdf 
