[LTKM] YoY TTM Result on 2013-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 170,921 188,144 179,772 161,868 155,276 154,074 131,965 4.40% YoY % -9.15% 4.66% 11.06% 4.25% 0.78% 16.75% - Horiz. % 129.52% 142.57% 136.23% 122.66% 117.66% 116.75% 100.00%
PBT 18,163 53,107 37,769 19,770 14,936 25,144 18,588 -0.38% YoY % -65.80% 40.61% 91.04% 32.36% -40.60% 35.27% - Horiz. % 97.71% 285.71% 203.19% 106.36% 80.35% 135.27% 100.00%
Tax -5,904 -11,655 -8,409 -4,719 -14,881 -9,251 -4,523 4.54% YoY % 49.34% -38.60% -78.19% 68.29% -60.86% -104.53% - Horiz. % 130.53% 257.68% 185.92% 104.33% 329.01% 204.53% 100.00%
NP 12,259 41,452 29,360 15,051 55 15,893 14,065 -2.26% YoY % -70.43% 41.19% 95.07% 27,265.45% -99.65% 13.00% - Horiz. % 87.16% 294.72% 208.75% 107.01% 0.39% 113.00% 100.00%
NP to SH 12,259 41,452 29,360 15,159 17 15,893 14,065 -2.26% YoY % -70.43% 41.19% 93.68% 89,070.59% -99.89% 13.00% - Horiz. % 87.16% 294.72% 208.75% 107.78% 0.12% 113.00% 100.00%
Tax Rate 32.51 % 21.95 % 22.26 % 23.87 % 99.63 % 36.79 % 24.33 % 4.94% YoY % 48.11% -1.39% -6.74% -76.04% 170.81% 51.21% - Horiz. % 133.62% 90.22% 91.49% 98.11% 409.49% 151.21% 100.00%
Total Cost 158,662 146,692 150,412 146,817 155,221 138,181 117,900 5.07% YoY % 8.16% -2.47% 2.45% -5.41% 12.33% 17.20% - Horiz. % 134.57% 124.42% 127.58% 124.53% 131.65% 117.20% 100.00%
Net Worth 225,079 222,477 166,052 139,245 124,205 129,776 117,719 11.40% YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 10.24% - Horiz. % 191.20% 188.99% 141.06% 118.29% 105.51% 110.24% 100.00%
Dividend 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,252 8,673 0 0 2,164 5,607 3,319 -0.34% YoY % -62.50% 0.00% 0.00% 0.00% -61.41% 68.96% - Horiz. % 98.00% 261.33% 0.00% 0.00% 65.21% 168.96% 100.00%
Div Payout % 26.53 % 20.92 % - % - % 12,730.68 % 35.28 % 23.60 % 1.97% YoY % 26.82% 0.00% 0.00% 0.00% 35,984.69% 49.49% - Horiz. % 112.42% 88.64% 0.00% 0.00% 53,943.55% 149.49% 100.00%
Equity 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 225,079 222,477 166,052 139,245 124,205 129,776 117,719 11.40% YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 10.24% - Horiz. % 191.20% 188.99% 141.06% 118.29% 105.51% 110.24% 100.00%
NOSH 130,104 130,104 43,355 43,378 43,277 43,258 42,193 20.62% YoY % 0.00% 200.09% -0.05% 0.23% 0.04% 2.53% - Horiz. % 308.35% 308.35% 102.75% 102.81% 102.57% 102.53% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.17 % 22.03 % 16.33 % 9.30 % 0.04 % 10.32 % 10.66 % -6.39% YoY % -67.45% 34.91% 75.59% 23,150.00% -99.61% -3.19% - Horiz. % 67.26% 206.66% 153.19% 87.24% 0.38% 96.81% 100.00%
ROE 5.45 % 18.63 % 17.68 % 10.89 % 0.01 % 12.25 % 11.95 % -12.25% YoY % -70.75% 5.37% 62.35% 108,800.00% -99.92% 2.51% - Horiz. % 45.61% 155.90% 147.95% 91.13% 0.08% 102.51% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 131.37 144.61 414.65 373.15 358.79 356.17 312.76 -13.45% YoY % -9.16% -65.12% 11.12% 4.00% 0.74% 13.88% - Horiz. % 42.00% 46.24% 132.58% 119.31% 114.72% 113.88% 100.00%
EPS 9.42 31.86 67.72 34.95 0.04 36.74 33.33 -18.97% YoY % -70.43% -52.95% 93.76% 87,275.00% -99.89% 10.23% - Horiz. % 28.26% 95.59% 203.18% 104.86% 0.12% 110.23% 100.00%
DPS 2.50 6.67 0.00 0.00 5.00 13.00 7.87 -17.38% YoY % -62.52% 0.00% 0.00% 0.00% -61.54% 65.18% - Horiz. % 31.77% 84.75% 0.00% 0.00% 63.53% 165.18% 100.00%
NAPS 1.7300 1.7100 3.8300 3.2100 2.8700 3.0000 2.7900 -7.65% YoY % 1.17% -55.35% 19.31% 11.85% -4.33% 7.53% - Horiz. % 62.01% 61.29% 137.28% 115.05% 102.87% 107.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 131.37 144.61 138.18 124.41 119.35 118.42 101.43 4.40% YoY % -9.16% 4.65% 11.07% 4.24% 0.79% 16.75% - Horiz. % 129.52% 142.57% 136.23% 122.66% 117.67% 116.75% 100.00%
EPS 9.42 31.86 22.57 11.65 0.01 12.22 10.81 -2.27% YoY % -70.43% 41.16% 93.73% 116,400.00% -99.92% 13.04% - Horiz. % 87.14% 294.73% 208.79% 107.77% 0.09% 113.04% 100.00%
DPS 2.50 6.67 0.00 0.00 1.66 4.31 2.55 -0.33% YoY % -62.52% 0.00% 0.00% 0.00% -61.48% 69.02% - Horiz. % 98.04% 261.57% 0.00% 0.00% 65.10% 169.02% 100.00%
NAPS 1.7300 1.7100 1.2763 1.0703 0.9547 0.9975 0.9048 11.40% YoY % 1.17% 33.98% 19.25% 12.11% -4.29% 10.25% - Horiz. % 191.20% 188.99% 141.06% 118.29% 105.52% 110.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.4100 2.1400 3.4500 1.9000 1.8600 1.9400 1.6900 -
P/RPS 1.07 1.48 0.83 0.51 0.52 0.54 0.54 12.06% YoY % -27.70% 78.31% 62.75% -1.92% -3.70% 0.00% - Horiz. % 198.15% 274.07% 153.70% 94.44% 96.30% 100.00% 100.00%
P/EPS 14.96 6.72 5.09 5.44 4,735.05 5.28 5.07 19.74% YoY % 122.62% 32.02% -6.43% -99.89% 89,578.98% 4.14% - Horiz. % 295.07% 132.54% 100.39% 107.30% 93,393.48% 104.14% 100.00%
EY 6.68 14.89 19.63 18.39 0.02 18.94 19.72 -16.49% YoY % -55.14% -24.15% 6.74% 91,849.99% -99.89% -3.96% - Horiz. % 33.87% 75.51% 99.54% 93.26% 0.10% 96.04% 100.00%
DY 1.77 3.12 0.00 0.00 2.69 6.70 4.65 -14.86% YoY % -43.27% 0.00% 0.00% 0.00% -59.85% 44.09% - Horiz. % 38.06% 67.10% 0.00% 0.00% 57.85% 144.09% 100.00%
P/NAPS 0.82 1.25 0.90 0.59 0.65 0.65 0.61 5.05% YoY % -34.40% 38.89% 52.54% -9.23% 0.00% 6.56% - Horiz. % 134.43% 204.92% 147.54% 96.72% 106.56% 106.56% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 27/08/15 28/08/14 29/08/13 29/08/12 25/08/11 25/08/10 -
Price 1.4100 1.5700 4.5000 1.9800 1.7900 1.9700 2.2000 -
P/RPS 1.07 1.09 1.09 0.53 0.50 0.55 0.70 7.32% YoY % -1.83% 0.00% 105.66% 6.00% -9.09% -21.43% - Horiz. % 152.86% 155.71% 155.71% 75.71% 71.43% 78.57% 100.00%
P/EPS 14.96 4.93 6.65 5.67 4,556.85 5.36 6.60 14.60% YoY % 203.45% -25.86% 17.28% -99.88% 84,915.86% -18.79% - Horiz. % 226.67% 74.70% 100.76% 85.91% 69,043.18% 81.21% 100.00%
EY 6.68 20.29 15.05 17.65 0.02 18.65 15.15 -12.75% YoY % -67.08% 34.82% -14.73% 88,150.00% -99.89% 23.10% - Horiz. % 44.09% 133.93% 99.34% 116.50% 0.13% 123.10% 100.00%
DY 1.77 4.25 0.00 0.00 2.79 6.60 3.58 -11.07% YoY % -58.35% 0.00% 0.00% 0.00% -57.73% 84.36% - Horiz. % 49.44% 118.72% 0.00% 0.00% 77.93% 184.36% 100.00%
P/NAPS 0.82 0.92 1.17 0.62 0.62 0.66 0.79 0.62% YoY % -10.87% -21.37% 88.71% 0.00% -6.06% -16.46% - Horiz. % 103.80% 116.46% 148.10% 78.48% 78.48% 83.54% 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 Q1 2014-LTKM.pdf 
