[LTKM] YoY Quarter Result on 2011-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 48,127 42,569 37,124 38,238 38,313 34,619 34,658 5.62% YoY % 13.06% 14.67% -2.91% -0.20% 10.67% -0.11% - Horiz. % 138.86% 122.83% 107.12% 110.33% 110.55% 99.89% 100.00%
PBT 11,156 6,888 1,640 2,427 6,646 6,895 2,537 27.98% YoY % 61.96% 320.00% -32.43% -63.48% -3.61% 171.78% - Horiz. % 439.73% 271.50% 64.64% 95.66% 261.96% 271.78% 100.00%
Tax -3,424 -1,747 -244 -9,156 -1,799 -1,160 -545 35.82% YoY % -95.99% -615.98% 97.34% -408.95% -55.09% -112.84% - Horiz. % 628.26% 320.55% 44.77% 1,680.00% 330.09% 212.84% 100.00%
NP 7,732 5,141 1,396 -6,729 4,847 5,735 1,992 25.35% YoY % 50.40% 268.27% 120.75% -238.83% -15.48% 187.90% - Horiz. % 388.15% 258.08% 70.08% -337.80% 243.32% 287.90% 100.00%
NP to SH 7,732 5,141 1,466 -6,729 4,847 5,740 1,992 25.35% YoY % 50.40% 250.68% 121.79% -238.83% -15.56% 188.15% - Horiz. % 388.15% 258.08% 73.59% -337.80% 243.32% 288.15% 100.00%
Tax Rate 30.69 % 25.36 % 14.88 % 377.26 % 27.07 % 16.82 % 21.48 % 6.12% YoY % 21.02% 70.43% -96.06% 1,293.65% 60.94% -21.69% - Horiz. % 142.88% 118.06% 69.27% 1,756.33% 126.02% 78.31% 100.00%
Total Cost 40,395 37,428 35,728 44,967 33,466 28,884 32,666 3.60% YoY % 7.93% 4.76% -20.55% 34.37% 15.86% -11.58% - Horiz. % 123.66% 114.58% 109.37% 137.66% 102.45% 88.42% 100.00%
Net Worth 175,628 141,431 123,829 120,098 119,794 103,204 87,713 12.26% YoY % 24.18% 14.22% 3.11% 0.25% 16.07% 17.66% - Horiz. % 200.23% 161.24% 141.17% 136.92% 136.57% 117.66% 100.00%
Dividend 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 175,628 141,431 123,829 120,098 119,794 103,204 87,713 12.26% YoY % 24.18% 14.22% 3.11% 0.25% 16.07% 17.66% - Horiz. % 200.23% 161.24% 141.17% 136.92% 136.57% 117.66% 100.00%
NOSH 43,365 43,383 43,372 43,356 42,480 41,117 40,987 0.94% YoY % -0.04% 0.03% 0.04% 2.06% 3.31% 0.32% - Horiz. % 105.80% 105.85% 105.82% 105.78% 103.64% 100.32% 100.00%
Ratio Analysis 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.07 % 12.08 % 3.76 % -17.60 % 12.65 % 16.57 % 5.75 % 18.67% YoY % 33.03% 221.28% 121.36% -239.13% -23.66% 188.17% - Horiz. % 279.48% 210.09% 65.39% -306.09% 220.00% 288.17% 100.00%
ROE 4.40 % 3.63 % 1.18 % -5.60 % 4.05 % 5.56 % 2.27 % 11.66% YoY % 21.21% 207.63% 121.07% -238.27% -27.16% 144.93% - Horiz. % 193.83% 159.91% 51.98% -246.70% 178.41% 244.93% 100.00%
Per Share 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 110.98 98.12 85.59 88.19 90.19 84.20 84.56 4.63% YoY % 13.11% 14.64% -2.95% -2.22% 7.11% -0.43% - Horiz. % 131.24% 116.04% 101.22% 104.29% 106.66% 99.57% 100.00%
EPS 17.83 11.85 3.38 -15.52 11.41 13.96 4.86 24.18% YoY % 50.46% 250.59% 121.78% -236.02% -18.27% 187.24% - Horiz. % 366.87% 243.83% 69.55% -319.34% 234.77% 287.24% 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 4.0500 3.2600 2.8550 2.7700 2.8200 2.5100 2.1400 11.21% YoY % 24.23% 14.19% 3.07% -1.77% 12.35% 17.29% - Horiz. % 189.25% 152.34% 133.41% 129.44% 131.78% 117.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.99 32.72 28.53 29.39 29.45 26.61 26.64 5.62% YoY % 13.05% 14.69% -2.93% -0.20% 10.67% -0.11% - Horiz. % 138.85% 122.82% 107.09% 110.32% 110.55% 99.89% 100.00%
EPS 5.94 3.95 1.13 -5.17 3.73 4.41 1.53 25.35% YoY % 50.38% 249.56% 121.86% -238.61% -15.42% 188.24% - Horiz. % 388.24% 258.17% 73.86% -337.91% 243.79% 288.24% 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 1.3499 1.0871 0.9518 0.9231 0.9208 0.7932 0.6742 12.26% YoY % 24.17% 14.22% 3.11% 0.25% 16.09% 17.65% - Horiz. % 200.22% 161.24% 141.17% 136.92% 136.58% 117.65% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.8500 2.1000 1.7900 1.6600 1.8200 1.2000 0.9900 -
P/RPS 4.37 2.14 2.09 1.88 2.02 1.43 1.17 24.55% YoY % 104.21% 2.39% 11.17% -6.93% 41.26% 22.22% - Horiz. % 373.50% 182.91% 178.63% 160.68% 172.65% 122.22% 100.00%
P/EPS 27.20 17.72 52.96 -10.70 15.95 8.60 20.37 4.93% YoY % 53.50% -66.54% 594.95% -167.08% 85.47% -57.78% - Horiz. % 133.53% 86.99% 259.99% -52.53% 78.30% 42.22% 100.00%
EY 3.68 5.64 1.89 -9.35 6.27 11.63 4.91 -4.69% YoY % -34.75% 198.41% 120.21% -249.12% -46.09% 136.86% - Horiz. % 74.95% 114.87% 38.49% -190.43% 127.70% 236.86% 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 1.20 0.64 0.63 0.60 0.65 0.48 0.46 17.32% YoY % 87.50% 1.59% 5.00% -7.69% 35.42% 4.35% - Horiz. % 260.87% 139.13% 136.96% 130.43% 141.30% 104.35% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 -
Price 4.6000 2.6500 1.8000 1.8600 1.8600 1.2200 0.9500 -
P/RPS 4.14 2.70 2.10 2.11 2.06 1.45 1.12 24.33% YoY % 53.33% 28.57% -0.47% 2.43% 42.07% 29.46% - Horiz. % 369.64% 241.07% 187.50% 188.39% 183.93% 129.46% 100.00%
P/EPS 25.80 22.36 53.25 -11.98 16.30 8.74 19.55 4.73% YoY % 15.38% -58.01% 544.49% -173.50% 86.50% -55.29% - Horiz. % 131.97% 114.37% 272.38% -61.28% 83.38% 44.71% 100.00%
EY 3.88 4.47 1.88 -8.34 6.13 11.44 5.12 -4.51% YoY % -13.20% 137.77% 122.54% -236.05% -46.42% 123.44% - Horiz. % 75.78% 87.30% 36.72% -162.89% 119.73% 223.44% 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 1.14 0.81 0.63 0.67 0.66 0.49 0.44 17.19% YoY % 40.74% 28.57% -5.97% 1.52% 34.69% 11.36% - Horiz. % 259.09% 184.09% 143.18% 152.27% 150.00% 111.36% 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 Q2.pdf 
