[LTKM] QoQ TTM Result on 2013-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 185,330 179,772 178,064 173,877 167,313 161,868 154,831 12.72% QoQ % 3.09% 0.96% 2.41% 3.92% 3.36% 4.54% - Horiz. % 119.70% 116.11% 115.01% 112.30% 108.06% 104.54% 100.00%
PBT 42,037 37,769 36,171 30,795 25,018 19,770 12,240 127.46% QoQ % 11.30% 4.42% 17.46% 23.09% 26.55% 61.52% - Horiz. % 343.44% 308.57% 295.51% 251.59% 204.40% 161.52% 100.00%
Tax -10,086 -8,409 -7,883 -8,277 -6,222 -4,719 -2,734 138.56% QoQ % -19.94% -6.67% 4.76% -33.03% -31.85% -72.60% - Horiz. % 368.91% 307.57% 288.33% 302.74% 227.58% 172.60% 100.00%
NP 31,951 29,360 28,288 22,518 18,796 15,051 9,506 124.22% QoQ % 8.82% 3.79% 25.62% 19.80% 24.88% 58.33% - Horiz. % 336.11% 308.86% 297.58% 236.88% 197.73% 158.33% 100.00%
NP to SH 31,951 29,360 28,288 22,556 18,834 15,159 9,614 122.54% QoQ % 8.82% 3.79% 25.41% 19.76% 24.24% 57.68% - Horiz. % 332.34% 305.39% 294.24% 234.62% 195.90% 157.68% 100.00%
Tax Rate 23.99 % 22.26 % 21.79 % 26.88 % 24.87 % 23.87 % 22.34 % 4.86% QoQ % 7.77% 2.16% -18.94% 8.08% 4.19% 6.85% - Horiz. % 107.39% 99.64% 97.54% 120.32% 111.32% 106.85% 100.00%
Total Cost 153,379 150,412 149,776 151,359 148,517 146,817 145,325 3.66% QoQ % 1.97% 0.42% -1.05% 1.91% 1.16% 1.03% - Horiz. % 105.54% 103.50% 103.06% 104.15% 102.20% 101.03% 100.00%
Net Worth 175,628 166,052 158,296 147,445 141,431 139,245 133,530 20.03% QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.28% - Horiz. % 131.53% 124.36% 118.55% 110.42% 105.92% 104.28% 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 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 175,628 166,052 158,296 147,445 141,431 139,245 133,530 20.03% QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.28% - Horiz. % 131.53% 124.36% 118.55% 110.42% 105.92% 104.28% 100.00%
NOSH 43,365 43,355 43,368 43,366 43,383 43,378 43,353 0.02% QoQ % 0.02% -0.03% 0.01% -0.04% 0.01% 0.06% - Horiz. % 100.03% 100.00% 100.03% 100.03% 100.07% 100.06% 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 17.24 % 16.33 % 15.89 % 12.95 % 11.23 % 9.30 % 6.14 % 98.90% QoQ % 5.57% 2.77% 22.70% 15.32% 20.75% 51.47% - Horiz. % 280.78% 265.96% 258.79% 210.91% 182.90% 151.47% 100.00%
ROE 18.19 % 17.68 % 17.87 % 15.30 % 13.32 % 10.89 % 7.20 % 85.39% QoQ % 2.88% -1.06% 16.80% 14.86% 22.31% 51.25% - Horiz. % 252.64% 245.56% 248.19% 212.50% 185.00% 151.25% 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 427.37 414.65 410.58 400.95 385.66 373.15 357.13 12.70% QoQ % 3.07% 0.99% 2.40% 3.96% 3.35% 4.49% - Horiz. % 119.67% 116.11% 114.97% 112.27% 107.99% 104.49% 100.00%
EPS 73.68 67.72 65.23 52.01 43.41 34.95 22.18 122.47% QoQ % 8.80% 3.82% 25.42% 19.81% 24.21% 57.57% - Horiz. % 332.19% 305.32% 294.09% 234.49% 195.72% 157.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.0500 3.8300 3.6500 3.4000 3.2600 3.2100 3.0800 20.00% QoQ % 5.74% 4.93% 7.35% 4.29% 1.56% 4.22% - Horiz. % 131.49% 124.35% 118.51% 110.39% 105.84% 104.22% 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 142.45 138.18 136.86 133.64 128.60 124.41 119.01 12.72% QoQ % 3.09% 0.96% 2.41% 3.92% 3.37% 4.54% - Horiz. % 119.70% 116.11% 115.00% 112.29% 108.06% 104.54% 100.00%
EPS 24.56 22.57 21.74 17.34 14.48 11.65 7.39 122.54% QoQ % 8.82% 3.82% 25.37% 19.75% 24.29% 57.65% - Horiz. % 332.34% 305.41% 294.18% 234.64% 195.94% 157.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3499 1.2763 1.2167 1.1333 1.0871 1.0703 1.0263 20.03% QoQ % 5.77% 4.90% 7.36% 4.25% 1.57% 4.29% - Horiz. % 131.53% 124.36% 118.55% 110.43% 105.92% 104.29% 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 1.13 0.83 0.69 0.70 0.54 0.51 0.51 69.87% QoQ % 36.14% 20.29% -1.43% 29.63% 5.88% 0.00% - Horiz. % 221.57% 162.75% 135.29% 137.25% 105.88% 100.00% 100.00%
P/EPS 6.58 5.09 4.37 5.38 4.84 5.44 8.16 -13.35% QoQ % 29.27% 16.48% -18.77% 11.16% -11.03% -33.33% - Horiz. % 80.64% 62.38% 53.55% 65.93% 59.31% 66.67% 100.00%
EY 15.19 19.63 22.89 18.58 20.67 18.39 12.25 15.40% QoQ % -22.62% -14.24% 23.20% -10.11% 12.40% 50.12% - Horiz. % 124.00% 160.24% 186.86% 151.67% 168.73% 150.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 1.08 1.09 0.84 0.72 0.69 0.53 0.53 60.66% QoQ % -0.92% 29.76% 16.67% 4.35% 30.19% 0.00% - Horiz. % 203.77% 205.66% 158.49% 135.85% 130.19% 100.00% 100.00%
P/EPS 6.24 6.65 5.30 5.54 6.10 5.67 8.52 -18.73% QoQ % -6.17% 25.47% -4.33% -9.18% 7.58% -33.45% - Horiz. % 73.24% 78.05% 62.21% 65.02% 71.60% 66.55% 100.00%
EY 16.02 15.05 18.85 18.06 16.38 17.65 11.73 23.07% QoQ % 6.45% -20.16% 4.37% 10.26% -7.20% 50.47% - Horiz. % 136.57% 128.30% 160.70% 153.96% 139.64% 150.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.14 1.17 0.95 0.85 0.81 0.62 0.61 51.66% QoQ % -2.56% 23.16% 11.76% 4.94% 30.65% 1.64% - Horiz. % 186.89% 191.80% 155.74% 139.34% 132.79% 101.64% 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 
