[LTKM] YoY Annualized Quarter Result on 2011-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 178,064 154,831 157,163 149,591 131,429 133,537 108,209 8.65% YoY % 15.01% -1.48% 5.06% 13.82% -1.58% 23.41% - Horiz. % 164.56% 143.09% 145.24% 138.24% 121.46% 123.41% 100.00%
PBT 36,171 12,240 19,297 23,596 21,061 12,132 7,757 29.24% YoY % 195.51% -36.57% -18.22% 12.04% 73.60% 56.40% - Horiz. % 466.30% 157.79% 248.77% 304.19% 271.51% 156.40% 100.00%
Tax -7,908 -2,665 -17,434 -7,584 -4,819 -3,247 -1,331 34.56% YoY % -196.74% 84.71% -129.88% -57.38% -48.41% -143.95% - Horiz. % 594.14% 200.23% 1,309.84% 569.80% 362.06% 243.95% 100.00%
NP 28,263 9,575 1,863 16,012 16,242 8,885 6,426 27.99% YoY % 195.17% 413.96% -88.36% -1.42% 82.80% 38.27% - Horiz. % 439.82% 149.00% 28.99% 249.18% 252.75% 138.27% 100.00%
NP to SH 28,263 9,613 1,825 16,012 16,242 8,885 6,426 27.99% YoY % 194.01% 426.74% -88.60% -1.42% 82.80% 38.27% - Horiz. % 439.82% 149.60% 28.40% 249.18% 252.75% 138.27% 100.00%
Tax Rate 21.86 % 21.77 % 90.35 % 32.14 % 22.88 % 26.76 % 17.16 % 4.12% YoY % 0.41% -75.90% 181.11% 40.47% -14.50% 55.94% - Horiz. % 127.39% 126.86% 526.52% 187.30% 133.33% 155.94% 100.00%
Total Cost 149,801 145,256 155,300 133,579 115,187 124,652 101,783 6.65% YoY % 3.13% -6.47% 16.26% 15.97% -7.59% 22.47% - Horiz. % 147.18% 142.71% 152.58% 131.24% 113.17% 122.47% 100.00%
Net Worth 158,287 133,144 123,978 125,860 112,480 94,750 89,375 9.99% YoY % 18.88% 7.39% -1.50% 11.89% 18.71% 6.01% - Horiz. % 177.10% 148.97% 138.72% 140.82% 125.85% 106.01% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 6,938 3,903 563 5,546 3,296 3,281 4,099 9.16% YoY % 77.77% 592.63% -89.84% 68.27% 0.45% -19.96% - Horiz. % 169.24% 95.21% 13.75% 135.28% 80.40% 80.04% 100.00%
Div Payout % 24.55 % 40.60 % 30.88 % 34.64 % 20.29 % 36.93 % 63.80 % -14.71% YoY % -39.53% 31.48% -10.85% 70.72% -45.06% -42.12% - Horiz. % 38.48% 63.64% 48.40% 54.29% 31.80% 57.88% 100.00%
Equity 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 158,287 133,144 123,978 125,860 112,480 94,750 89,375 9.99% YoY % 18.88% 7.39% -1.50% 11.89% 18.71% 6.01% - Horiz. % 177.10% 148.97% 138.72% 140.82% 125.85% 106.01% 100.00%
NOSH 43,366 43,369 43,349 42,664 41,201 41,017 40,998 0.94% YoY % -0.01% 0.05% 1.60% 3.55% 0.45% 0.05% - Horiz. % 105.78% 105.78% 105.73% 104.06% 100.50% 100.05% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.87 % 6.18 % 1.19 % 10.70 % 12.36 % 6.65 % 5.94 % 17.79% YoY % 156.80% 419.33% -88.88% -13.43% 85.86% 11.95% - Horiz. % 267.17% 104.04% 20.03% 180.13% 208.08% 111.95% 100.00%
ROE 17.86 % 7.22 % 1.47 % 12.72 % 14.44 % 9.38 % 7.19 % 16.37% YoY % 147.37% 391.16% -88.44% -11.91% 53.94% 30.46% - Horiz. % 248.40% 100.42% 20.45% 176.91% 200.83% 130.46% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 410.60 357.00 362.55 350.62 318.99 325.56 263.94 7.64% YoY % 15.01% -1.53% 3.40% 9.92% -2.02% 23.35% - Horiz. % 155.57% 135.26% 137.36% 132.84% 120.86% 123.35% 100.00%
EPS 65.17 22.17 4.21 37.53 39.42 21.66 15.68 26.79% YoY % 193.96% 426.60% -88.78% -4.79% 81.99% 38.14% - Horiz. % 415.62% 141.39% 26.85% 239.35% 251.40% 138.14% 100.00%
DPS 16.00 9.00 1.30 13.00 8.00 8.00 10.00 8.14% YoY % 77.78% 592.31% -90.00% 62.50% 0.00% -20.00% - Horiz. % 160.00% 90.00% 13.00% 130.00% 80.00% 80.00% 100.00%
NAPS 3.6500 3.0700 2.8600 2.9500 2.7300 2.3100 2.1800 8.97% YoY % 18.89% 7.34% -3.05% 8.06% 18.18% 5.96% - Horiz. % 167.43% 140.83% 131.19% 135.32% 125.23% 105.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 136.86 119.01 120.80 114.98 101.02 102.64 83.17 8.65% YoY % 15.00% -1.48% 5.06% 13.82% -1.58% 23.41% - Horiz. % 164.55% 143.09% 145.24% 138.25% 121.46% 123.41% 100.00%
EPS 21.72 7.39 1.40 12.31 12.48 6.83 4.94 27.98% YoY % 193.91% 427.86% -88.63% -1.36% 82.72% 38.26% - Horiz. % 439.68% 149.60% 28.34% 249.19% 252.63% 138.26% 100.00%
DPS 5.33 3.00 0.43 4.26 2.53 2.52 3.15 9.16% YoY % 77.67% 597.67% -89.91% 68.38% 0.40% -20.00% - Horiz. % 169.21% 95.24% 13.65% 135.24% 80.32% 80.00% 100.00%
NAPS 1.2166 1.0234 0.9529 0.9674 0.8645 0.7283 0.6870 9.99% YoY % 18.88% 7.40% -1.50% 11.90% 18.70% 6.01% - Horiz. % 177.09% 148.97% 138.70% 140.82% 125.84% 106.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 1.0800 -
P/RPS 0.69 0.51 0.51 0.54 0.51 0.34 0.41 9.06% YoY % 35.29% 0.00% -5.56% 5.88% 50.00% -17.07% - Horiz. % 168.29% 124.39% 124.39% 131.71% 124.39% 82.93% 100.00%
P/EPS 4.37 8.17 44.18 5.01 4.13 5.12 6.89 -7.30% YoY % -46.51% -81.51% 781.84% 21.31% -19.34% -25.69% - Horiz. % 63.43% 118.58% 641.22% 72.71% 59.94% 74.31% 100.00%
EY 22.87 12.25 2.26 19.96 24.18 19.51 14.51 7.87% YoY % 86.69% 442.04% -88.68% -17.45% 23.94% 34.46% - Horiz. % 157.62% 84.42% 15.58% 137.56% 166.64% 134.46% 100.00%
DY 5.61 4.97 0.70 6.91 4.91 7.21 9.26 -8.01% YoY % 12.88% 610.00% -89.87% 40.73% -31.90% -22.14% - Horiz. % 60.58% 53.67% 7.56% 74.62% 53.02% 77.86% 100.00%
P/NAPS 0.78 0.59 0.65 0.64 0.60 0.48 0.50 7.69% YoY % 32.20% -9.23% 1.56% 6.67% 25.00% -4.00% - Horiz. % 156.00% 118.00% 130.00% 128.00% 120.00% 96.00% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 -
Price 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 1.0700 -
P/RPS 0.84 0.53 0.51 0.59 0.51 0.36 0.41 12.69% YoY % 58.49% 3.92% -13.56% 15.69% 41.67% -12.20% - Horiz. % 204.88% 129.27% 124.39% 143.90% 124.39% 87.80% 100.00%
P/EPS 5.31 8.53 43.94 5.52 4.16 5.36 6.83 -4.11% YoY % -37.75% -80.59% 696.01% 32.69% -22.39% -21.52% - Horiz. % 77.75% 124.89% 643.34% 80.82% 60.91% 78.48% 100.00%
EY 18.84 11.73 2.28 18.13 24.04 18.67 14.65 4.28% YoY % 60.61% 414.47% -87.42% -24.58% 28.76% 27.44% - Horiz. % 128.60% 80.07% 15.56% 123.75% 164.10% 127.44% 100.00%
DY 4.62 4.76 0.70 6.28 4.88 6.90 9.35 -11.08% YoY % -2.94% 580.00% -88.85% 28.69% -29.28% -26.20% - Horiz. % 49.41% 50.91% 7.49% 67.17% 52.19% 73.80% 100.00%
P/NAPS 0.95 0.62 0.65 0.70 0.60 0.50 0.49 11.66% YoY % 53.23% -4.62% -7.14% 16.67% 20.00% 2.04% - Horiz. % 193.88% 126.53% 132.65% 142.86% 122.45% 102.04% 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-Q42011.pdf 
