[LTKM] YoY Quarter Result on 2009-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 36,503 38,391 34,020 33,483 28,970 22,386 19,928 10.60% YoY % -4.92% 12.85% 1.60% 15.58% 29.41% 12.33% - Horiz. % 183.17% 192.65% 170.71% 168.02% 145.37% 112.33% 100.00%
PBT 759 5,123 3,576 6,047 -1,155 -231 1,515 -10.87% YoY % -85.18% 43.26% -40.86% 623.55% -400.00% -115.25% - Horiz. % 50.10% 338.15% 236.04% 399.14% -76.24% -15.25% 100.00%
Tax -244 -2,800 -1,133 -1,428 -15 0 -139 9.82% YoY % 91.29% -147.13% 20.66% -9,420.00% 0.00% 0.00% - Horiz. % 175.54% 2,014.39% 815.11% 1,027.34% 10.79% -0.00% 100.00%
NP 515 2,323 2,443 4,619 -1,170 -231 1,376 -15.10% YoY % -77.83% -4.91% -47.11% 494.79% -406.49% -116.79% - Horiz. % 37.43% 168.82% 177.54% 335.68% -85.03% -16.79% 100.00%
NP to SH 515 2,323 2,443 4,619 -1,170 -231 1,376 -15.10% YoY % -77.83% -4.91% -47.11% 494.79% -406.49% -116.79% - Horiz. % 37.43% 168.82% 177.54% 335.68% -85.03% -16.79% 100.00%
Tax Rate 32.15 % 54.66 % 31.68 % 23.62 % - % - % 9.17 % 23.23% YoY % -41.18% 72.54% 34.12% 0.00% 0.00% 0.00% - Horiz. % 350.60% 596.07% 345.47% 257.58% 0.00% 0.00% 100.00%
Total Cost 35,988 36,068 31,577 28,864 30,140 22,617 18,552 11.67% YoY % -0.22% 14.22% 9.40% -4.23% 33.26% 21.91% - Horiz. % 193.98% 194.42% 170.21% 155.58% 162.46% 121.91% 100.00%
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48% YoY % -4.29% 10.24% 18.27% 12.77% 2.38% 1.21% - Horiz. % 145.81% 152.35% 138.20% 116.85% 103.62% 101.21% 100.00%
Dividend 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,205 129,776 117,719 99,536 88,263 86,212 85,180 6.48% YoY % -4.29% 10.24% 18.27% 12.77% 2.38% 1.21% - Horiz. % 145.81% 152.35% 138.20% 116.85% 103.62% 101.21% 100.00%
NOSH 43,277 43,258 42,193 41,130 41,052 41,249 40,952 0.92% YoY % 0.04% 2.53% 2.58% 0.19% -0.48% 0.73% - Horiz. % 105.68% 105.63% 103.03% 100.44% 100.24% 100.73% 100.00%
Ratio Analysis 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.41 % 6.05 % 7.18 % 13.80 % -4.04 % -1.03 % 6.90 % -23.23% YoY % -76.69% -15.74% -47.97% 441.58% -292.23% -114.93% - Horiz. % 20.43% 87.68% 104.06% 200.00% -58.55% -14.93% 100.00%
ROE 0.41 % 1.79 % 2.08 % 4.64 % -1.33 % -0.27 % 1.62 % -20.45% YoY % -77.09% -13.94% -55.17% 448.87% -392.59% -116.67% - Horiz. % 25.31% 110.49% 128.40% 286.42% -82.10% -16.67% 100.00%
Per Share 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 84.35 88.75 80.63 81.41 70.57 54.27 48.66 9.59% YoY % -4.96% 10.07% -0.96% 15.36% 30.04% 11.53% - Horiz. % 173.35% 182.39% 165.70% 167.30% 145.03% 111.53% 100.00%
EPS 1.19 5.37 5.79 11.23 -2.85 -0.56 3.36 -15.87% YoY % -77.84% -7.25% -48.44% 494.04% -408.93% -116.67% - Horiz. % 35.42% 159.82% 172.32% 334.23% -84.82% -16.67% 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 2.8700 3.0000 2.7900 2.4200 2.1500 2.0900 2.0800 5.51% YoY % -4.33% 7.53% 15.29% 12.56% 2.87% 0.48% - Horiz. % 137.98% 144.23% 134.13% 116.35% 103.37% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.06 29.51 26.15 25.74 22.27 17.21 15.32 10.60% YoY % -4.91% 12.85% 1.59% 15.58% 29.40% 12.34% - Horiz. % 183.16% 192.62% 170.69% 168.02% 145.37% 112.34% 100.00%
EPS 0.40 1.79 1.88 3.55 -0.90 -0.18 1.06 -14.98% YoY % -77.65% -4.79% -47.04% 494.44% -400.00% -116.98% - Horiz. % 37.74% 168.87% 177.36% 334.91% -84.91% -16.98% 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 0.9547 0.9975 0.9048 0.7651 0.6784 0.6626 0.6547 6.48% YoY % -4.29% 10.25% 18.26% 12.78% 2.38% 1.21% - Horiz. % 145.82% 152.36% 138.20% 116.86% 103.62% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8600 1.9400 1.6900 1.2000 1.0700 1.0500 1.1900 -
P/RPS 2.21 2.19 2.10 1.47 1.52 1.93 2.45 -1.70% YoY % 0.91% 4.29% 42.86% -3.29% -21.24% -21.22% - Horiz. % 90.20% 89.39% 85.71% 60.00% 62.04% 78.78% 100.00%
P/EPS 156.30 36.13 29.19 10.69 -37.54 -187.50 35.42 28.04% YoY % 332.60% 23.78% 173.06% 128.48% 79.98% -629.36% - Horiz. % 441.28% 102.00% 82.41% 30.18% -105.99% -529.36% 100.00%
EY 0.64 2.77 3.43 9.36 -2.66 -0.53 2.82 -21.88% YoY % -76.90% -19.24% -63.35% 451.88% -401.89% -118.79% - Horiz. % 22.70% 98.23% 121.63% 331.91% -94.33% -18.79% 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 0.65 0.65 0.61 0.50 0.50 0.50 0.57 2.21% YoY % 0.00% 6.56% 22.00% 0.00% 0.00% -12.28% - Horiz. % 114.04% 114.04% 107.02% 87.72% 87.72% 87.72% 100.00%
Price Multiplier on Announcement Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 28/08/06 -
Price 1.7900 1.9700 2.2000 1.2000 1.0700 1.1300 1.2500 -
P/RPS 2.12 2.22 2.73 1.47 1.52 2.08 2.57 -3.15% YoY % -4.50% -18.68% 85.71% -3.29% -26.92% -19.07% - Horiz. % 82.49% 86.38% 106.23% 57.20% 59.14% 80.93% 100.00%
P/EPS 150.42 36.69 38.00 10.69 -37.54 -201.79 37.20 26.19% YoY % 309.98% -3.45% 255.47% 128.48% 81.40% -642.45% - Horiz. % 404.35% 98.63% 102.15% 28.74% -100.91% -542.45% 100.00%
EY 0.66 2.73 2.63 9.36 -2.66 -0.50 2.69 -20.86% YoY % -75.82% 3.80% -71.90% 451.88% -432.00% -118.59% - Horiz. % 24.54% 101.49% 97.77% 347.96% -98.88% -18.59% 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 0.66 0.79 0.50 0.50 0.54 0.60 0.55% YoY % -6.06% -16.46% 58.00% 0.00% -7.41% -10.00% - Horiz. % 103.33% 110.00% 131.67% 83.33% 83.33% 90.00% 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 Q1 2010.pdf 
