[LTKM] QoQ TTM Result on 30-Sep-2006 [#2]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	88,007	85,549	86,059	86,571	87,737	89,666	85,861	1.66%
YoY %	2.87%	-0.59%	-0.59%	-1.33%	-2.15%	4.43%	-	-
Horiz. %	102.50%	99.64%	100.23%	100.83%	102.18%	104.43%	100.00%	-
PBT	3,929	5,675	7,742	9,378	13,901	16,751	17,673	-63.40%
YoY %	-30.77%	-26.70%	-17.45%	-32.54%	-17.01%	-5.22%	-	-
Horiz. %	22.23%	32.11%	43.81%	53.06%	78.66%	94.78%	100.00%	-
Tax	-100	-239	-1,706	-1,385	-1,605	-1,924	-1,431	-83.11%
YoY %	58.16%	85.99%	-23.18%	13.71%	16.58%	-34.45%	-	-
Horiz. %	6.99%	16.70%	119.22%	96.79%	112.16%	134.45%	100.00%	-
NP	3,829	5,436	6,036	7,993	12,296	14,827	16,242	-61.93%
YoY %	-29.56%	-9.94%	-24.48%	-35.00%	-17.07%	-8.71%	-	-
Horiz. %	23.57%	33.47%	37.16%	49.21%	75.70%	91.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,829	5,436	6,036	7,993	12,296	14,827	16,242	-61.93%
YoY %	-29.56%	-9.94%	-24.48%	-35.00%	-17.07%	-8.71%	-	-
Horiz. %	23.57%	33.47%	37.16%	49.21%	75.70%	91.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.55%	4.21%	22.04%	14.77%	11.55%	11.49%	8.10%	-
YoY %	-39.43%	-80.90%	49.22%	27.88%	0.52%	41.85%	-	-
Horiz. %	31.48%	51.98%	272.10%	182.35%	142.59%	141.85%	100.00%	-
Total Cost	84,178	80,113	80,023	78,578	75,441	74,839	69,619	13.53%
YoY %	5.07%	0.11%	1.84%	4.16%	0.80%	7.50%	-	-
Horiz. %	120.91%	115.07%	114.94%	112.87%	108.36%	107.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	86,212	86,236	85,733	84,537	85,180	83,188	81,871	3.51%
YoY %	-0.03%	0.59%	1.41%	-0.75%	2.39%	1.61%	-	-
Horiz. %	105.30%	105.33%	104.72%	103.26%	104.04%	101.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	2,874	2,874	2,854	2,854	2,854	2,854	2,408	12.55%
YoY %	0.00%	0.70%	0.00%	0.00%	0.00%	18.52%	-	-
Horiz. %	119.35%	119.35%	118.52%	118.52%	118.52%	118.52%	100.00%	-
Div Payout %	75.07%	52.88%	47.29%	35.71%	23.21%	19.25%	14.83%	-
YoY %	41.96%	11.82%	32.43%	53.86%	20.57%	29.80%	-	-
Horiz. %	506.20%	356.57%	318.88%	240.80%	156.51%	129.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	86,212	86,236	85,733	84,537	85,180	83,188	81,871	3.51%
YoY %	-0.03%	0.59%	1.41%	-0.75%	2.39%	1.61%	-	-
Horiz. %	105.30%	105.33%	104.72%	103.26%	104.04%	101.61%	100.00%	-
NOSH	41,249	41,065	41,021	41,037	40,952	40,778	40,132	1.85%
YoY %	0.45%	0.11%	-0.04%	0.21%	0.43%	1.61%	-	-
Horiz. %	102.78%	102.32%	102.22%	102.26%	102.04%	101.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	4.35%	6.35%	7.01%	9.23%	14.01%	16.54%	18.92%	-
YoY %	-31.50%	-9.42%	-24.05%	-34.12%	-15.30%	-12.58%	-	-
Horiz. %	22.99%	33.56%	37.05%	48.78%	74.05%	87.42%	100.00%	-
ROE	4.44%	6.30%	7.04%	9.45%	14.44%	17.82%	19.84%	-
YoY %	-29.52%	-10.51%	-25.50%	-34.56%	-18.97%	-10.18%	-	-
Horiz. %	22.38%	31.75%	35.48%	47.63%	72.78%	89.82%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	213.35	208.33	209.79	210.95	214.24	219.89	213.94	-0.18%
YoY %	2.41%	-0.70%	-0.55%	-1.54%	-2.57%	2.78%	-	-
Horiz. %	99.72%	97.38%	98.06%	98.60%	100.14%	102.78%	100.00%	-
EPS	9.28	13.24	14.71	19.48	30.03	36.36	40.47	-62.63%
YoY %	-29.91%	-9.99%	-24.49%	-35.13%	-17.41%	-10.16%	-	-
Horiz. %	22.93%	32.72%	36.35%	48.13%	74.20%	89.84%	100.00%	-
DPS	7.00	7.00	7.00	6.96	6.97	7.00	6.00	10.85%
YoY %	0.00%	0.00%	0.57%	-0.14%	-0.43%	16.67%	-	-
Horiz. %	116.67%	116.67%	116.67%	116.00%	116.17%	116.67%	100.00%	-
NAPS	2.09	2.10	2.09	2.06	2.08	2.04	2.04	1.63%
YoY %	-0.48%	0.48%	1.46%	-0.96%	1.96%	0.00%	-	-
Horiz. %	102.45%	102.94%	102.45%	100.98%	101.96%	100.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 41,037
RPS	61.47	59.75	60.11	60.47	61.28	62.63	59.97	1.66%
YoY %	2.88%	-0.60%	-0.60%	-1.32%	-2.16%	4.44%	-	-
Horiz. %	102.50%	99.63%	100.23%	100.83%	102.18%	104.44%	100.00%	-
EPS	2.67	3.80	4.22	5.58	8.59	10.36	11.34	-61.97%
YoY %	-29.74%	-9.95%	-24.37%	-35.04%	-17.08%	-8.64%	-	-
Horiz. %	23.54%	33.51%	37.21%	49.21%	75.75%	91.36%	100.00%	-
DPS	2.01	2.01	1.99	1.99	1.99	1.99	1.68	12.73%
YoY %	0.00%	1.01%	0.00%	0.00%	0.00%	18.45%	-	-
Horiz. %	119.64%	119.64%	118.45%	118.45%	118.45%	118.45%	100.00%	-
NAPS	0.6022	0.6023	0.5988	0.5905	0.5949	0.581	0.5718	3.52%
YoY %	-0.02%	0.58%	1.41%	-0.74%	2.39%	1.61%	-	-
Horiz. %	105.32%	105.33%	104.72%	103.27%	104.04%	101.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.05	1.07	1.05	1.16	1.19	1.18	1.32	-
P/RPS	0.49	0.51	0.50	0.55	0.56	0.54	0.62	-14.55%
YoY %	-3.92%	2.00%	-9.09%	-1.79%	3.70%	-12.90%	-	-
Horiz. %	79.03%	82.26%	80.65%	88.71%	90.32%	87.10%	100.00%	-
P/EPS	11.31	8.08	7.14	5.96	3.96	3.25	3.26	129.69%
YoY %	39.98%	13.17%	19.80%	50.51%	21.85%	-0.31%	-	-
Horiz. %	346.93%	247.85%	219.02%	182.82%	121.47%	99.69%	100.00%	-
EY	8.84	12.37	14.01	16.79	25.23	30.81	30.66	-56.45%
YoY %	-28.54%	-11.71%	-16.56%	-33.45%	-18.11%	0.49%	-	-
Horiz. %	28.83%	40.35%	45.69%	54.76%	82.29%	100.49%	100.00%	-
DY	6.67	6.54	6.67	6.00	5.86	5.93	4.55	29.13%
YoY %	1.99%	-1.95%	11.17%	2.39%	-1.18%	30.33%	-	-
Horiz. %	146.59%	143.74%	146.59%	131.87%	128.79%	130.33%	100.00%	-
P/NAPS	0.50	0.51	0.50	0.56	0.57	0.58	0.65	-16.08%
YoY %	-1.96%	2.00%	-10.71%	-1.75%	-1.72%	-10.77%	-	-
Horiz. %	76.92%	78.46%	76.92%	86.15%	87.69%	89.23%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	29/05/07	27/02/07	27/11/06	28/08/06	29/05/06	23/02/06	-
Price	1.13	1.03	1.06	1.14	1.25	1.20	1.29	-
P/RPS	0.53	0.49	0.51	0.54	0.58	0.55	0.60	-7.95%
YoY %	8.16%	-3.92%	-5.56%	-6.90%	5.45%	-8.33%	-	-
Horiz. %	88.33%	81.67%	85.00%	90.00%	96.67%	91.67%	100.00%	-
P/EPS	12.17	7.78	7.20	5.85	4.16	3.30	3.19	144.75%
YoY %	56.43%	8.06%	23.08%	40.62%	26.06%	3.45%	-	-
Horiz. %	381.50%	243.89%	225.71%	183.39%	130.41%	103.45%	100.00%	-
EY	8.21	12.85	13.88	17.09	24.02	30.30	31.37	-59.18%
YoY %	-36.11%	-7.42%	-18.78%	-28.85%	-20.73%	-3.41%	-	-
Horiz. %	26.17%	40.96%	44.25%	54.48%	76.57%	96.59%	100.00%	-
DY	6.19	6.80	6.60	6.10	5.58	5.83	4.65	21.07%
YoY %	-8.97%	3.03%	8.20%	9.32%	-4.29%	25.38%	-	-
Horiz. %	133.12%	146.24%	141.94%	131.18%	120.00%	125.38%	100.00%	-
P/NAPS	0.54	0.49	0.51	0.55	0.60	0.59	0.63	-9.79%
YoY %	10.20%	-3.92%	-7.27%	-8.33%	1.69%	-6.35%	-	-
Horiz. %	85.71%	77.78%	80.95%	87.30%	95.24%	93.65%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos