[LTKM] QoQ TTM Result on 30-Sep-2011 [#2]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	155,276	157,164	156,421	153,999	154,074	149,703	142,431	5.93%
YoY %	-1.20%	0.48%	1.57%	-0.05%	2.92%	5.11%	-	-
Horiz. %	109.02%	110.34%	109.82%	108.12%	108.17%	105.11%	100.00%	-
PBT	14,936	19,300	21,878	20,925	25,144	23,597	20,763	-19.73%
YoY %	-22.61%	-11.78%	4.55%	-16.78%	6.56%	13.65%	-	-
Horiz. %	71.94%	92.95%	105.37%	100.78%	121.10%	113.65%	100.00%	-
Tax	-14,881	-17,437	-17,442	-16,608	-9,251	-7,584	-6,220	78.97%
YoY %	14.66%	0.03%	-5.02%	-79.53%	-21.98%	-21.93%	-	-
Horiz. %	239.24%	280.34%	280.42%	267.01%	148.73%	121.93%	100.00%	-
NP	55	1,863	4,436	4,317	15,893	16,013	14,543	-97.58%
YoY %	-97.05%	-58.00%	2.76%	-72.84%	-0.75%	10.11%	-	-
Horiz. %	0.38%	12.81%	30.50%	29.68%	109.28%	110.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17	1,825	4,436	4,317	15,893	16,013	14,543	-98.89%
YoY %	-99.07%	-58.86%	2.76%	-72.84%	-0.75%	10.11%	-	-
Horiz. %	0.12%	12.55%	30.50%	29.68%	109.28%	110.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	99.63%	90.35%	79.72%	79.37%	36.79%	32.14%	29.96%	-
YoY %	10.27%	13.33%	0.44%	115.74%	14.47%	7.28%	-	-
Horiz. %	332.54%	301.57%	266.09%	264.92%	122.80%	107.28%	100.00%	-
Total Cost	155,221	155,301	151,985	149,682	138,181	133,690	127,888	13.79%
YoY %	-0.05%	2.18%	1.54%	8.32%	3.36%	4.54%	-	-
Horiz. %	121.37%	121.44%	118.84%	117.04%	108.05%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,205	123,793	125,350	120,098	129,776	127,250	125,581	-0.73%
YoY %	0.33%	-1.24%	4.37%	-7.46%	1.99%	1.33%	-	-
Horiz. %	98.90%	98.58%	99.82%	95.63%	103.34%	101.33%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	2,164	2,164	5,607	5,607	5,607	5,607	3,319	-24.82%
YoY %	0.00%	-61.41%	0.00%	0.00%	0.00%	68.94%	-	-
Horiz. %	65.20%	65.20%	168.94%	168.94%	168.94%	168.94%	100.00%	-
Div Payout %	12,730.68%	118.59%	126.41%	129.90%	35.28%	35.02%	22.82%	-
YoY %	10,635.04%	-6.19%	-2.69%	268.20%	0.74%	53.46%	-	-
Horiz. %	55,787.38%	519.68%	553.94%	569.24%	154.60%	153.46%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	124,205	123,793	125,350	120,098	129,776	127,250	125,581	-0.73%
YoY %	0.33%	-1.24%	4.37%	-7.46%	1.99%	1.33%	-	-
Horiz. %	98.90%	98.58%	99.82%	95.63%	103.34%	101.33%	100.00%	-
NOSH	43,277	43,284	43,373	43,356	43,258	43,135	42,860	0.64%
YoY %	-0.02%	-0.21%	0.04%	0.23%	0.29%	0.64%	-	-
Horiz. %	100.97%	100.99%	101.20%	101.16%	100.93%	100.64%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	0.04%	1.19%	2.84%	2.80%	10.32%	10.70%	10.21%	-
YoY %	-96.64%	-58.10%	1.43%	-72.87%	-3.55%	4.80%	-	-
Horiz. %	0.39%	11.66%	27.82%	27.42%	101.08%	104.80%	100.00%	-
ROE	0.01%	1.47%	3.54%	3.59%	12.25%	12.58%	11.58%	-
YoY %	-99.32%	-58.47%	-1.39%	-70.69%	-2.62%	8.64%	-	-
Horiz. %	0.09%	12.69%	30.57%	31.00%	105.79%	108.64%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	358.79	363.10	360.63	355.19	356.17	347.05	332.31	5.24%
YoY %	-1.19%	0.68%	1.53%	-0.28%	2.63%	4.44%	-	-
Horiz. %	107.97%	109.27%	108.52%	106.89%	107.18%	104.44%	100.00%	-
EPS	0.04	4.22	10.23	9.96	36.74	37.12	33.93	-98.88%
YoY %	-99.05%	-58.75%	2.71%	-72.89%	-1.02%	9.40%	-	-
Horiz. %	0.12%	12.44%	30.15%	29.35%	108.28%	109.40%	100.00%	-
DPS	5.00	5.00	13.00	13.00	13.00	13.00	7.74	-25.29%
YoY %	0.00%	-61.54%	0.00%	0.00%	0.00%	67.96%	-	-
Horiz. %	64.60%	64.60%	167.96%	167.96%	167.96%	167.96%	100.00%	-
NAPS	2.87	2.86	2.89	2.77	3.00	2.95	2.93	-1.37%
YoY %	0.35%	-1.04%	4.33%	-7.67%	1.69%	0.68%	-	-
Horiz. %	97.95%	97.61%	98.63%	94.54%	102.39%	100.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 43,356
RPS	108.45	109.77	109.25	107.56	107.61	104.56	99.48	5.92%
YoY %	-1.20%	0.48%	1.57%	-0.05%	2.92%	5.11%	-	-
Horiz. %	109.02%	110.34%	109.82%	108.12%	108.17%	105.11%	100.00%	-
EPS	0.01	1.27	3.10	3.02	11.10	11.18	10.16	-99.01%
YoY %	-99.21%	-59.03%	2.65%	-72.79%	-0.72%	10.04%	-	-
Horiz. %	0.10%	12.50%	30.51%	29.72%	109.25%	110.04%	100.00%	-
DPS	1.51	1.51	3.92	3.92	3.92	3.92	2.32	-24.91%
YoY %	0.00%	-61.48%	0.00%	0.00%	0.00%	68.97%	-	-
Horiz. %	65.09%	65.09%	168.97%	168.97%	168.97%	168.97%	100.00%	-
NAPS	0.8675	0.8646	0.8755	0.8388	0.9064	0.8888	0.8771	-0.73%
YoY %	0.34%	-1.25%	4.38%	-7.46%	1.98%	1.33%	-	-
Horiz. %	98.91%	98.57%	99.82%	95.63%	103.34%	101.33%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.86	1.86	1.78	1.66	1.94	1.88	1.88	-
P/RPS	0.52	0.51	0.49	0.47	0.54	0.54	0.57	-5.94%
YoY %	1.96%	4.08%	4.26%	-12.96%	0.00%	-5.26%	-	-
Horiz. %	91.23%	89.47%	85.96%	82.46%	94.74%	94.74%	100.00%	-
P/EPS	4,735.05	44.11	17.40	16.67	5.28	5.06	5.54	8943.35%
YoY %	10,634.64%	153.51%	4.38%	215.72%	4.35%	-8.66%	-	-
Horiz. %	85,470.22%	796.21%	314.08%	300.90%	95.31%	91.34%	100.00%	-
EY	0.02	2.27	5.75	6.00	18.94	19.75	18.05	-98.93%
YoY %	-99.12%	-60.52%	-4.17%	-68.32%	-4.10%	9.42%	-	-
Horiz. %	0.11%	12.58%	31.86%	33.24%	104.93%	109.42%	100.00%	-
DY	2.69	2.69	7.30	7.83	6.70	6.91	4.12	-24.75%
YoY %	0.00%	-63.15%	-6.77%	16.87%	-3.04%	67.72%	-	-
Horiz. %	65.29%	65.29%	177.18%	190.05%	162.62%	167.72%	100.00%	-
P/NAPS	0.65	0.65	0.62	0.60	0.65	0.64	0.64	1.03%
YoY %	0.00%	4.84%	3.33%	-7.69%	1.56%	0.00%	-	-
Horiz. %	101.56%	101.56%	96.88%	93.75%	101.56%	100.00%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	30/05/12	22/02/12	24/11/11	25/08/11	27/05/11	24/02/11	-
Price	1.79	1.85	1.90	1.86	1.97	2.07	1.85	-
P/RPS	0.50	0.51	0.53	0.52	0.55	0.60	0.56	-7.28%
YoY %	-1.96%	-3.77%	1.92%	-5.45%	-8.33%	7.14%	-	-
Horiz. %	89.29%	91.07%	94.64%	92.86%	98.21%	107.14%	100.00%	-
P/EPS	4,556.85	43.88	18.58	18.68	5.36	5.58	5.45	8811.68%
YoY %	10,284.80%	136.17%	-0.54%	248.51%	-3.94%	2.39%	-	-
Horiz. %	83,611.93%	805.14%	340.92%	342.75%	98.35%	102.39%	100.00%	-
EY	0.02	2.28	5.38	5.35	18.65	17.93	18.34	-98.94%
YoY %	-99.12%	-57.62%	0.56%	-71.31%	4.02%	-2.24%	-	-
Horiz. %	0.11%	12.43%	29.33%	29.17%	101.69%	97.76%	100.00%	-
DY	2.79	2.70	6.84	6.99	6.60	6.28	4.19	-23.76%
YoY %	3.33%	-60.53%	-2.15%	5.91%	5.10%	49.88%	-	-
Horiz. %	66.59%	64.44%	163.25%	166.83%	157.52%	149.88%	100.00%	-
P/NAPS	0.62	0.65	0.66	0.67	0.66	0.70	0.63	-1.06%
YoY %	-4.62%	-1.52%	-1.49%	1.52%	-5.71%	11.11%	-	-
Horiz. %	98.41%	103.17%	104.76%	106.35%	104.76%	111.11%	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