[LTKM] YoY Annualized Quarter Result on 2012-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 163,020 180,992 174,160 146,012 153,564 136,080 133,932 3.33% YoY % -9.93% 3.92% 19.28% -4.92% 12.85% 1.60% - Horiz. % 121.72% 135.14% 130.04% 109.02% 114.66% 101.60% 100.00%
PBT 14,228 39,548 33,156 3,036 20,492 14,304 24,188 -8.46% YoY % -64.02% 19.28% 992.09% -85.18% 43.26% -40.86% - Horiz. % 58.82% 163.50% 137.08% 12.55% 84.72% 59.14% 100.00%
Tax -4,424 -11,020 -8,916 -976 -11,200 -4,532 -5,712 -4.17% YoY % 59.85% -23.60% -813.52% 91.29% -147.13% 20.66% - Horiz. % 77.45% 192.93% 156.09% 17.09% 196.08% 79.34% 100.00%
NP 9,804 28,528 24,240 2,060 9,292 9,772 18,476 -10.02% YoY % -65.63% 17.69% 1,076.70% -77.83% -4.91% -47.11% - Horiz. % 53.06% 154.41% 131.20% 11.15% 50.29% 52.89% 100.00%
NP to SH 9,804 28,528 24,240 2,060 9,292 9,772 18,476 -10.02% YoY % -65.63% 17.69% 1,076.70% -77.83% -4.91% -47.11% - Horiz. % 53.06% 154.41% 131.20% 11.15% 50.29% 52.89% 100.00%
Tax Rate 31.09 % 27.86 % 26.89 % 32.15 % 54.66 % 31.68 % 23.62 % 4.68% YoY % 11.59% 3.61% -16.36% -41.18% 72.54% 34.12% - Horiz. % 131.63% 117.95% 113.84% 136.11% 231.41% 134.12% 100.00%
Total Cost 153,216 152,464 149,920 143,952 144,272 126,308 115,456 4.83% YoY % 0.49% 1.70% 4.15% -0.22% 14.22% 9.40% - Horiz. % 132.71% 132.05% 129.85% 124.68% 124.96% 109.40% 100.00%
Net Worth 222,477 166,052 139,245 124,205 129,776 118,745 99,536 14.34% YoY % 33.98% 19.25% 12.11% -4.29% 9.29% 19.30% - Horiz. % 223.51% 166.82% 139.89% 124.78% 130.38% 119.30% 100.00%
Dividend 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 222,477 166,052 139,245 124,205 129,776 118,745 99,536 14.34% YoY % 33.98% 19.25% 12.11% -4.29% 9.29% 19.30% - Horiz. % 223.51% 166.82% 139.89% 124.78% 130.38% 119.30% 100.00%
NOSH 130,104 43,355 43,378 43,277 43,258 42,560 41,130 21.15% YoY % 200.09% -0.05% 0.23% 0.04% 1.64% 3.48% - Horiz. % 316.32% 105.41% 105.46% 105.22% 105.17% 103.48% 100.00%
Ratio Analysis 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.01 % 15.76 % 13.92 % 1.41 % 6.05 % 7.18 % 13.80 % -12.93% YoY % -61.87% 13.22% 887.23% -76.69% -15.74% -47.97% - Horiz. % 43.55% 114.20% 100.87% 10.22% 43.84% 52.03% 100.00%
ROE 4.41 % 17.18 % 17.41 % 1.66 % 7.16 % 8.23 % 18.56 % -21.29% YoY % -74.33% -1.32% 948.80% -76.82% -13.00% -55.66% - Horiz. % 23.76% 92.56% 93.80% 8.94% 38.58% 44.34% 100.00%
Per Share 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.30 417.46 401.49 337.39 354.99 319.73 325.62 -14.71% YoY % -69.99% 3.98% 19.00% -4.96% 11.03% -1.81% - Horiz. % 38.48% 128.20% 123.30% 103.61% 109.02% 98.19% 100.00%
EPS 7.52 65.80 55.88 4.76 21.48 22.96 44.92 -25.75% YoY % -88.57% 17.75% 1,073.95% -77.84% -6.45% -48.89% - Horiz. % 16.74% 146.48% 124.40% 10.60% 47.82% 51.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7100 3.8300 3.2100 2.8700 3.0000 2.7900 2.4200 -5.62% YoY % -55.35% 19.31% 11.85% -4.33% 7.53% 15.29% - Horiz. % 70.66% 158.26% 132.64% 118.60% 123.97% 115.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 125.30 139.11 133.86 112.23 118.03 104.59 102.94 3.33% YoY % -9.93% 3.92% 19.27% -4.91% 12.85% 1.60% - Horiz. % 121.72% 135.14% 130.04% 109.02% 114.66% 101.60% 100.00%
EPS 7.52 21.93 18.63 1.58 7.14 7.51 14.20 -10.05% YoY % -65.71% 17.71% 1,079.11% -77.87% -4.93% -47.11% - Horiz. % 52.96% 154.44% 131.20% 11.13% 50.28% 52.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7100 1.2763 1.0703 0.9547 0.9975 0.9127 0.7651 14.34% YoY % 33.98% 19.25% 12.11% -4.29% 9.29% 19.29% - Horiz. % 223.50% 166.81% 139.89% 124.78% 130.38% 119.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.1400 3.4500 1.9000 1.8600 1.9400 1.6900 1.2000 -
P/RPS 1.71 0.83 0.47 0.55 0.55 0.53 0.37 29.05% YoY % 106.02% 76.60% -14.55% 0.00% 3.77% 43.24% - Horiz. % 462.16% 224.32% 127.03% 148.65% 148.65% 143.24% 100.00%
P/EPS 28.40 5.24 3.40 39.08 9.03 7.36 2.67 48.27% YoY % 441.98% 54.12% -91.30% 332.78% 22.69% 175.66% - Horiz. % 1,063.67% 196.25% 127.34% 1,463.67% 338.20% 275.66% 100.00%
EY 3.52 19.07 29.41 2.56 11.07 13.59 37.43 -32.55% YoY % -81.54% -35.16% 1,048.83% -76.87% -18.54% -63.69% - Horiz. % 9.40% 50.95% 78.57% 6.84% 29.58% 36.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.25 0.90 0.59 0.65 0.65 0.61 0.50 16.49% YoY % 38.89% 52.54% -9.23% 0.00% 6.56% 22.00% - Horiz. % 250.00% 180.00% 118.00% 130.00% 130.00% 122.00% 100.00%
Price Multiplier on Announcement Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 -
Price 1.5700 4.5000 1.9800 1.7900 1.9700 2.2000 1.2000 -
P/RPS 1.25 1.08 0.49 0.53 0.55 0.69 0.37 22.48% YoY % 15.74% 120.41% -7.55% -3.64% -20.29% 86.49% - Horiz. % 337.84% 291.89% 132.43% 143.24% 148.65% 186.49% 100.00%
P/EPS 20.83 6.84 3.54 37.61 9.17 9.58 2.67 40.81% YoY % 204.53% 93.22% -90.59% 310.14% -4.28% 258.80% - Horiz. % 780.15% 256.18% 132.58% 1,408.61% 343.45% 358.80% 100.00%
EY 4.80 14.62 28.22 2.66 10.90 10.44 37.43 -28.98% YoY % -67.17% -48.19% 960.90% -75.60% 4.41% -72.11% - Horiz. % 12.82% 39.06% 75.39% 7.11% 29.12% 27.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.92 1.17 0.62 0.62 0.66 0.79 0.50 10.69% YoY % -21.37% 88.71% 0.00% -6.06% -16.46% 58.00% - Horiz. % 184.00% 234.00% 124.00% 124.00% 132.00% 158.00% 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 2013 Q1.pdf 
