[LTKM] YoY Cumulative Quarter Result on 2016-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 101,095 86,140 84,625 86,451 83,723 93,375 86,109 2.71% YoY % 17.36% 1.79% -2.11% 3.26% -10.34% 8.44% - Horiz. % 117.40% 100.04% 98.28% 100.40% 97.23% 108.44% 100.00%
PBT 13,194 9,053 2,334 11,667 9,641 21,043 15,177 -2.31% YoY % 45.74% 287.87% -79.99% 21.01% -54.18% 38.65% - Horiz. % 86.93% 59.65% 15.38% 76.87% 63.52% 138.65% 100.00%
Tax -5,275 -3,337 -1,489 -3,466 -2,480 -6,179 -3,976 4.82% YoY % -58.08% -124.11% 57.04% -39.76% 59.86% -55.41% - Horiz. % 132.67% 83.93% 37.45% 87.17% 62.37% 155.41% 100.00%
NP 7,919 5,716 845 8,201 7,161 14,864 11,201 -5.61% YoY % 38.54% 576.45% -89.70% 14.52% -51.82% 32.70% - Horiz. % 70.70% 51.03% 7.54% 73.22% 63.93% 132.70% 100.00%
NP to SH 7,919 5,716 845 8,201 7,161 14,864 11,201 -5.61% YoY % 38.54% 576.45% -89.70% 14.52% -51.82% 32.70% - Horiz. % 70.70% 51.03% 7.54% 73.22% 63.93% 132.70% 100.00%
Tax Rate 39.98 % 36.86 % 63.80 % 29.71 % 25.72 % 29.36 % 26.20 % 7.29% YoY % 8.46% -42.23% 114.74% 15.51% -12.40% 12.06% - Horiz. % 152.60% 140.69% 243.51% 113.40% 98.17% 112.06% 100.00%
Total Cost 93,176 80,424 83,780 78,250 76,562 78,511 74,908 3.70% YoY % 15.86% -4.01% 7.07% 2.20% -2.48% 4.81% - Horiz. % 124.39% 107.36% 111.84% 104.46% 102.21% 104.81% 100.00%
Net Worth 252,401 235,488 235,488 228,983 221,176 175,661 141,367 10.14% YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% - Horiz. % 178.54% 166.58% 166.58% 161.98% 156.46% 124.26% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 252,401 235,488 235,488 228,983 221,176 175,661 141,367 10.14% YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% - Horiz. % 178.54% 166.58% 166.58% 161.98% 156.46% 124.26% 100.00%
NOSH 130,104 130,104 130,104 130,104 130,104 43,373 43,364 20.09% YoY % 0.00% 0.00% 0.00% 0.00% 199.96% 0.02% - Horiz. % 300.03% 300.03% 300.03% 300.03% 300.03% 100.02% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.83 % 6.64 % 1.00 % 9.49 % 8.55 % 15.92 % 13.01 % -8.11% YoY % 17.92% 564.00% -89.46% 10.99% -46.29% 22.37% - Horiz. % 60.18% 51.04% 7.69% 72.94% 65.72% 122.37% 100.00%
ROE 3.14 % 2.43 % 0.36 % 3.58 % 3.24 % 8.46 % 7.92 % -14.28% YoY % 29.22% 575.00% -89.94% 10.49% -61.70% 6.82% - Horiz. % 39.65% 30.68% 4.55% 45.20% 40.91% 106.82% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 77.70 66.21 65.04 66.45 64.35 215.28 198.57 -14.47% YoY % 17.35% 1.80% -2.12% 3.26% -70.11% 8.42% - Horiz. % 39.13% 33.34% 32.75% 33.46% 32.41% 108.42% 100.00%
EPS 6.09 4.39 0.65 6.30 5.50 34.27 25.83 -21.39% YoY % 38.72% 575.38% -89.68% 14.55% -83.95% 32.68% - Horiz. % 23.58% 17.00% 2.52% 24.39% 21.29% 132.68% 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 1.9400 1.8100 1.8100 1.7600 1.7000 4.0500 3.2600 -8.28% YoY % 7.18% 0.00% 2.84% 3.53% -58.02% 24.23% - Horiz. % 59.51% 55.52% 55.52% 53.99% 52.15% 124.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 77.70 66.21 65.04 66.45 64.35 71.77 66.18 2.71% YoY % 17.35% 1.80% -2.12% 3.26% -10.34% 8.45% - Horiz. % 117.41% 100.05% 98.28% 100.41% 97.23% 108.45% 100.00%
EPS 6.09 4.39 0.65 6.30 5.50 11.42 8.61 -5.61% YoY % 38.72% 575.38% -89.68% 14.55% -51.84% 32.64% - Horiz. % 70.73% 50.99% 7.55% 73.17% 63.88% 132.64% 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 1.9400 1.8100 1.8100 1.7600 1.7000 1.3502 1.0866 10.14% YoY % 7.18% 0.00% 2.84% 3.53% 25.91% 24.26% - Horiz. % 178.54% 166.57% 166.57% 161.97% 156.45% 124.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3500 0.8650 1.4200 1.3100 1.5200 4.8500 2.1000 -
P/RPS 1.74 1.31 2.18 1.97 2.36 2.25 1.06 8.61% YoY % 32.82% -39.91% 10.66% -16.53% 4.89% 112.26% - Horiz. % 164.15% 123.58% 205.66% 185.85% 222.64% 212.26% 100.00%
P/EPS 22.18 19.69 218.64 20.78 27.62 14.15 8.13 18.20% YoY % 12.65% -90.99% 952.17% -24.76% 95.19% 74.05% - Horiz. % 272.82% 242.19% 2,689.30% 255.60% 339.73% 174.05% 100.00%
EY 4.51 5.08 0.46 4.81 3.62 7.07 12.30 -15.39% YoY % -11.22% 1,004.35% -90.44% 32.87% -48.80% -42.52% - Horiz. % 36.67% 41.30% 3.74% 39.11% 29.43% 57.48% 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 0.70 0.48 0.78 0.74 0.89 1.20 0.64 1.50% YoY % 45.83% -38.46% 5.41% -16.85% -25.83% 87.50% - Horiz. % 109.38% 75.00% 121.88% 115.62% 139.06% 187.50% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 -
Price 1.2000 0.8250 1.3000 1.2600 1.6600 4.6000 2.6500 -
P/RPS 1.54 1.25 2.00 1.90 2.58 2.14 1.33 2.47% YoY % 23.20% -37.50% 5.26% -26.36% 20.56% 60.90% - Horiz. % 115.79% 93.98% 150.38% 142.86% 193.98% 160.90% 100.00%
P/EPS 19.72 18.78 200.16 19.99 30.16 13.42 10.26 11.50% YoY % 5.01% -90.62% 901.30% -33.72% 124.74% 30.80% - Horiz. % 192.20% 183.04% 1,950.88% 194.83% 293.96% 130.80% 100.00%
EY 5.07 5.33 0.50 5.00 3.32 7.45 9.75 -10.32% YoY % -4.88% 966.00% -90.00% 50.60% -55.44% -23.59% - Horiz. % 52.00% 54.67% 5.13% 51.28% 34.05% 76.41% 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 0.62 0.46 0.72 0.72 0.98 1.14 0.81 -4.36% YoY % 34.78% -36.11% 0.00% -26.53% -14.04% 40.74% - Horiz. % 76.54% 56.79% 88.89% 88.89% 120.99% 140.74% 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 2017 Q2.pdf 
