[LTKM] YoY Cumulative Quarter Result on 2011-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 45,248 43,540 36,503 38,391 34,020 33,483 28,970 7.71% YoY % 3.92% 19.28% -4.92% 12.85% 1.60% 15.58% - Horiz. % 156.19% 150.29% 126.00% 132.52% 117.43% 115.58% 100.00%
PBT 9,887 8,289 759 5,123 3,576 6,047 -1,155 - YoY % 19.28% 992.09% -85.18% 43.26% -40.86% 623.55% - Horiz. % -856.02% -717.66% -65.71% -443.55% -309.61% -523.55% 100.00%
Tax -2,755 -2,229 -244 -2,800 -1,133 -1,428 -15 138.32% YoY % -23.60% -813.52% 91.29% -147.13% 20.66% -9,420.00% - Horiz. % 18,366.67% 14,860.00% 1,626.67% 18,666.67% 7,553.33% 9,520.00% 100.00%
NP 7,132 6,060 515 2,323 2,443 4,619 -1,170 - YoY % 17.69% 1,076.70% -77.83% -4.91% -47.11% 494.79% - Horiz. % -609.57% -517.95% -44.02% -198.55% -208.80% -394.79% 100.00%
NP to SH 7,132 6,060 515 2,323 2,443 4,619 -1,170 - YoY % 17.69% 1,076.70% -77.83% -4.91% -47.11% 494.79% - Horiz. % -609.57% -517.95% -44.02% -198.55% -208.80% -394.79% 100.00%
Tax Rate 27.86 % 26.89 % 32.15 % 54.66 % 31.68 % 23.62 % - % - YoY % 3.61% -16.36% -41.18% 72.54% 34.12% 0.00% - Horiz. % 117.95% 113.84% 136.11% 231.41% 134.12% 100.00% -
Total Cost 38,116 37,480 35,988 36,068 31,577 28,864 30,140 3.99% YoY % 1.70% 4.15% -0.22% 14.22% 9.40% -4.23% - Horiz. % 126.46% 124.35% 119.40% 119.67% 104.77% 95.77% 100.00%
Net Worth 166,052 139,245 124,205 129,776 118,745 99,536 88,263 11.10% YoY % 19.25% 12.11% -4.29% 9.29% 19.30% 12.77% - Horiz. % 188.13% 157.76% 140.72% 147.03% 134.54% 112.77% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 166,052 139,245 124,205 129,776 118,745 99,536 88,263 11.10% YoY % 19.25% 12.11% -4.29% 9.29% 19.30% 12.77% - Horiz. % 188.13% 157.76% 140.72% 147.03% 134.54% 112.77% 100.00%
NOSH 43,355 43,378 43,277 43,258 42,560 41,130 41,052 0.91% YoY % -0.05% 0.23% 0.04% 1.64% 3.48% 0.19% - Horiz. % 105.61% 105.67% 105.42% 105.37% 103.67% 100.19% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.76 % 13.92 % 1.41 % 6.05 % 7.18 % 13.80 % -4.04 % - YoY % 13.22% 887.23% -76.69% -15.74% -47.97% 441.58% - Horiz. % -390.10% -344.55% -34.90% -149.75% -177.72% -341.58% 100.00%
ROE 4.30 % 4.35 % 0.41 % 1.79 % 2.06 % 4.64 % -1.33 % - YoY % -1.15% 960.98% -77.09% -13.11% -55.60% 448.87% - Horiz. % -323.31% -327.07% -30.83% -134.59% -154.89% -348.87% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 104.36 100.37 84.35 88.75 79.93 81.41 70.57 6.73% YoY % 3.98% 18.99% -4.96% 11.03% -1.82% 15.36% - Horiz. % 147.88% 142.23% 119.53% 125.76% 113.26% 115.36% 100.00%
EPS 16.45 13.97 1.19 5.37 5.74 11.23 -2.85 - YoY % 17.75% 1,073.95% -77.84% -6.45% -48.89% 494.04% - Horiz. % -577.19% -490.18% -41.75% -188.42% -201.40% -394.04% 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 3.8300 3.2100 2.8700 3.0000 2.7900 2.4200 2.1500 10.10% YoY % 19.31% 11.85% -4.33% 7.53% 15.29% 12.56% - Horiz. % 178.14% 149.30% 133.49% 139.53% 129.77% 112.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.78 33.47 28.06 29.51 26.15 25.74 22.27 7.71% YoY % 3.91% 19.28% -4.91% 12.85% 1.59% 15.58% - Horiz. % 156.17% 150.29% 126.00% 132.51% 117.42% 115.58% 100.00%
EPS 5.48 4.66 0.40 1.79 1.88 3.55 -0.90 - YoY % 17.60% 1,065.00% -77.65% -4.79% -47.04% 494.44% - Horiz. % -608.89% -517.78% -44.44% -198.89% -208.89% -394.44% 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 1.2763 1.0703 0.9547 0.9975 0.9127 0.7651 0.6784 11.10% YoY % 19.25% 12.11% -4.29% 9.29% 19.29% 12.78% - Horiz. % 188.13% 157.77% 140.73% 147.04% 134.54% 112.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.4500 1.9000 1.8600 1.9400 1.6900 1.2000 1.0700 -
P/RPS 3.31 1.89 2.21 2.19 2.11 1.47 1.52 13.84% YoY % 75.13% -14.48% 0.91% 3.79% 43.54% -3.29% - Horiz. % 217.76% 124.34% 145.39% 144.08% 138.82% 96.71% 100.00%
P/EPS 20.97 13.60 156.30 36.13 29.44 10.69 -37.54 - YoY % 54.19% -91.30% 332.60% 22.72% 175.40% 128.48% - Horiz. % -55.86% -36.23% -416.36% -96.24% -78.42% -28.48% 100.00%
EY 4.77 7.35 0.64 2.77 3.40 9.36 -2.66 - YoY % -35.10% 1,048.44% -76.90% -18.53% -63.68% 451.88% - Horiz. % -179.32% -276.32% -24.06% -104.14% -127.82% -351.88% 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 0.90 0.59 0.65 0.65 0.61 0.50 0.50 10.29% YoY % 52.54% -9.23% 0.00% 6.56% 22.00% 0.00% - Horiz. % 180.00% 118.00% 130.00% 130.00% 122.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 -
Price 4.5000 1.9800 1.7900 1.9700 2.2000 1.2000 1.0700 -
P/RPS 4.31 1.97 2.12 2.22 2.75 1.47 1.52 18.96% YoY % 118.78% -7.08% -4.50% -19.27% 87.07% -3.29% - Horiz. % 283.55% 129.61% 139.47% 146.05% 180.92% 96.71% 100.00%
P/EPS 27.36 14.17 150.42 36.69 38.33 10.69 -37.54 - YoY % 93.08% -90.58% 309.98% -4.28% 258.56% 128.48% - Horiz. % -72.88% -37.75% -400.69% -97.74% -102.10% -28.48% 100.00%
EY 3.66 7.06 0.66 2.73 2.61 9.36 -2.66 - YoY % -48.16% 969.70% -75.82% 4.60% -72.12% 451.88% - Horiz. % -137.59% -265.41% -24.81% -102.63% -98.12% -351.88% 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 1.17 0.62 0.62 0.66 0.79 0.50 0.50 15.21% YoY % 88.71% 0.00% -6.06% -16.46% 58.00% 0.00% - Horiz. % 234.00% 124.00% 124.00% 132.00% 158.00% 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
CFS 2012 Q1.pdf 
