[LTKM] YoY TTM Result on 2011-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 178,064 154,831 157,164 149,703 131,428 133,537 108,209 8.65% YoY % 15.01% -1.48% 4.98% 13.90% -1.58% 23.41% - Horiz. % 164.56% 143.09% 145.24% 138.35% 121.46% 123.41% 100.00%
PBT 36,171 12,240 19,300 23,597 21,059 12,132 7,757 29.24% YoY % 195.51% -36.58% -18.21% 12.05% 73.58% 56.40% - Horiz. % 466.30% 157.79% 248.81% 304.20% 271.48% 156.40% 100.00%
Tax -7,883 -2,734 -17,437 -7,584 -4,818 -3,246 -1,331 34.49% YoY % -188.33% 84.32% -129.92% -57.41% -48.43% -143.88% - Horiz. % 592.26% 205.41% 1,310.07% 569.80% 361.98% 243.88% 100.00%
NP 28,288 9,506 1,863 16,013 16,241 8,886 6,426 28.01% YoY % 197.58% 410.25% -88.37% -1.40% 82.77% 38.28% - Horiz. % 440.21% 147.93% 28.99% 249.19% 252.74% 138.28% 100.00%
NP to SH 28,288 9,614 1,825 16,013 16,241 8,886 6,426 28.01% YoY % 194.24% 426.79% -88.60% -1.40% 82.77% 38.28% - Horiz. % 440.21% 149.61% 28.40% 249.19% 252.74% 138.28% 100.00%
Tax Rate 21.79 % 22.34 % 90.35 % 32.14 % 22.88 % 26.76 % 17.16 % 4.06% YoY % -2.46% -75.27% 181.11% 40.47% -14.50% 55.94% - Horiz. % 126.98% 130.19% 526.52% 187.30% 133.33% 155.94% 100.00%
Total Cost 149,776 145,325 155,301 133,690 115,187 124,651 101,783 6.65% YoY % 3.06% -6.42% 16.17% 16.06% -7.59% 22.47% - Horiz. % 147.15% 142.78% 152.58% 131.35% 113.17% 122.47% 100.00%
Net Worth 158,296 133,530 123,793 127,250 113,261 94,849 82,107 11.56% YoY % 18.55% 7.87% -2.72% 12.35% 19.41% 15.52% - Horiz. % 192.79% 162.63% 150.77% 154.98% 137.94% 115.52% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 0 0 2,164 5,607 3,319 3,284 4,105 - YoY % 0.00% 0.00% -61.41% 68.96% 1.04% -19.99% - Horiz. % 0.00% 0.00% 52.72% 136.59% 80.85% 80.01% 100.00%
Div Payout % - % - % 118.59 % 35.02 % 20.44 % 36.97 % 63.89 % - YoY % 0.00% 0.00% 238.64% 71.33% -44.71% -42.13% - Horiz. % 0.00% 0.00% 185.62% 54.81% 31.99% 57.87% 100.00%
Equity 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 158,296 133,530 123,793 127,250 113,261 94,849 82,107 11.56% YoY % 18.55% 7.87% -2.72% 12.35% 19.41% 15.52% - Horiz. % 192.79% 162.63% 150.77% 154.98% 137.94% 115.52% 100.00%
NOSH 43,368 43,353 43,284 43,135 41,487 41,060 41,053 0.92% YoY % 0.03% 0.16% 0.34% 3.97% 1.04% 0.02% - Horiz. % 105.64% 105.60% 105.43% 105.07% 101.06% 100.02% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.89 % 6.14 % 1.19 % 10.70 % 12.36 % 6.65 % 5.94 % 17.81% YoY % 158.79% 415.97% -88.88% -13.43% 85.86% 11.95% - Horiz. % 267.51% 103.37% 20.03% 180.13% 208.08% 111.95% 100.00%
ROE 17.87 % 7.20 % 1.47 % 12.58 % 14.34 % 9.37 % 7.83 % 14.74% YoY % 148.19% 389.80% -88.31% -12.27% 53.04% 19.67% - Horiz. % 228.22% 91.95% 18.77% 160.66% 183.14% 119.67% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 410.58 357.13 363.10 347.05 316.79 325.22 263.58 7.66% YoY % 14.97% -1.64% 4.62% 9.55% -2.59% 23.39% - Horiz. % 155.77% 135.49% 137.76% 131.67% 120.19% 123.39% 100.00%
EPS 65.23 22.18 4.22 37.12 39.15 21.64 15.65 26.85% YoY % 194.09% 425.59% -88.63% -5.19% 80.91% 38.27% - Horiz. % 416.81% 141.73% 26.96% 237.19% 250.16% 138.27% 100.00%
DPS 0.00 0.00 5.00 13.00 8.00 8.00 10.00 - YoY % 0.00% 0.00% -61.54% 62.50% 0.00% -20.00% - Horiz. % 0.00% 0.00% 50.00% 130.00% 80.00% 80.00% 100.00%
NAPS 3.6500 3.0800 2.8600 2.9500 2.7300 2.3100 2.0000 10.54% YoY % 18.51% 7.69% -3.05% 8.06% 18.18% 15.50% - Horiz. % 182.50% 154.00% 143.00% 147.50% 136.50% 115.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 136.86 119.01 120.80 115.06 101.02 102.64 83.17 8.65% YoY % 15.00% -1.48% 4.99% 13.90% -1.58% 23.41% - Horiz. % 164.55% 143.09% 145.24% 138.34% 121.46% 123.41% 100.00%
EPS 21.74 7.39 1.40 12.31 12.48 6.83 4.94 28.00% YoY % 194.18% 427.86% -88.63% -1.36% 82.72% 38.26% - Horiz. % 440.08% 149.60% 28.34% 249.19% 252.63% 138.26% 100.00%
DPS 0.00 0.00 1.66 4.31 2.55 2.52 3.16 - YoY % 0.00% 0.00% -61.48% 69.02% 1.19% -20.25% - Horiz. % 0.00% 0.00% 52.53% 136.39% 80.70% 79.75% 100.00%
NAPS 1.2167 1.0263 0.9515 0.9781 0.8705 0.7290 0.6311 11.56% YoY % 18.55% 7.86% -2.72% 12.36% 19.41% 15.51% - Horiz. % 192.79% 162.62% 150.77% 154.98% 137.93% 115.51% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.8500 1.8100 1.8600 1.8800 1.6300 1.1100 1.0800 -
P/RPS 0.69 0.51 0.51 0.54 0.51 0.34 0.41 9.06% YoY % 35.29% 0.00% -5.56% 5.88% 50.00% -17.07% - Horiz. % 168.29% 124.39% 124.39% 131.71% 124.39% 82.93% 100.00%
P/EPS 4.37 8.16 44.11 5.06 4.16 5.13 6.90 -7.33% YoY % -46.45% -81.50% 771.74% 21.63% -18.91% -25.65% - Horiz. % 63.33% 118.26% 639.28% 73.33% 60.29% 74.35% 100.00%
EY 22.89 12.25 2.27 19.75 24.02 19.50 14.49 7.91% YoY % 86.86% 439.65% -88.51% -17.78% 23.18% 34.58% - Horiz. % 157.97% 84.54% 15.67% 136.30% 165.77% 134.58% 100.00%
DY 0.00 0.00 2.69 6.91 4.91 7.21 9.26 - YoY % 0.00% 0.00% -61.07% 40.73% -31.90% -22.14% - Horiz. % 0.00% 0.00% 29.05% 74.62% 53.02% 77.86% 100.00%
P/NAPS 0.78 0.59 0.65 0.64 0.60 0.48 0.54 6.32% YoY % 32.20% -9.23% 1.56% 6.67% 25.00% -11.11% - Horiz. % 144.44% 109.26% 120.37% 118.52% 111.11% 88.89% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 30/05/12 27/05/11 27/05/10 28/05/09 23/07/08 -
Price 3.4600 1.8900 1.8500 2.0700 1.6400 1.1600 1.0700 -
P/RPS 0.84 0.53 0.51 0.60 0.52 0.36 0.41 12.69% YoY % 58.49% 3.92% -15.00% 15.38% 44.44% -12.20% - Horiz. % 204.88% 129.27% 124.39% 146.34% 126.83% 87.80% 100.00%
P/EPS 5.30 8.52 43.88 5.58 4.19 5.36 6.84 -4.16% YoY % -37.79% -80.58% 686.38% 33.17% -21.83% -21.64% - Horiz. % 77.49% 124.56% 641.52% 81.58% 61.26% 78.36% 100.00%
EY 18.85 11.73 2.28 17.93 23.87 18.66 14.63 4.31% YoY % 60.70% 414.47% -87.28% -24.88% 27.92% 27.55% - Horiz. % 128.84% 80.18% 15.58% 122.56% 163.16% 127.55% 100.00%
DY 0.00 0.00 2.70 6.28 4.88 6.90 9.35 - YoY % 0.00% 0.00% -57.01% 28.69% -29.28% -26.20% - Horiz. % 0.00% 0.00% 28.88% 67.17% 52.19% 73.80% 100.00%
P/NAPS 0.95 0.61 0.65 0.70 0.60 0.50 0.54 9.87% YoY % 55.74% -6.15% -7.14% 16.67% 20.00% -7.41% - Horiz. % 175.93% 112.96% 120.37% 129.63% 111.11% 92.59% 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 2011 Q4.pdf 
