[LTKM] YoY TTM Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	138,050	114,793	88,007	87,737	77,401	75,733	61,509	14.40%
YoY %	20.26%	30.44%	0.31%	13.35%	2.20%	23.13%	-	-
Horiz. %	224.44%	186.63%	143.08%	142.64%	125.84%	123.13%	100.00%	-
PBT	19,334	6,833	3,929	13,901	7,919	9,034	3,978	30.11%
YoY %	182.95%	73.91%	-71.74%	75.54%	-12.34%	127.10%	-	-
Horiz. %	486.02%	171.77%	98.77%	349.45%	199.07%	227.10%	100.00%	-
Tax	-4,659	-1,346	-100	-1,605	-913	-898	-1,086	27.44%
YoY %	-246.14%	-1,246.00%	93.77%	-75.79%	-1.67%	17.31%	-	-
Horiz. %	429.01%	123.94%	9.21%	147.79%	84.07%	82.69%	100.00%	-
NP	14,675	5,487	3,829	12,296	7,006	8,136	2,892	31.05%
YoY %	167.45%	43.30%	-68.86%	75.51%	-13.89%	181.33%	-	-
Horiz. %	507.43%	189.73%	132.40%	425.17%	242.25%	281.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,675	5,487	3,829	12,296	7,006	8,136	2,892	31.05%
YoY %	167.45%	43.30%	-68.86%	75.51%	-13.89%	181.33%	-	-
Horiz. %	507.43%	189.73%	132.40%	425.17%	242.25%	281.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	19.70%	2.55%	11.55%	11.53%	9.94%	27.30%	-
YoY %	22.34%	672.55%	-77.92%	0.17%	16.00%	-63.59%	-	-
Horiz. %	88.28%	72.16%	9.34%	42.31%	42.23%	36.41%	100.00%	-
Total Cost	123,375	109,306	84,178	75,441	70,395	67,597	58,617	13.19%
YoY %	12.87%	29.85%	11.58%	7.17%	4.14%	15.32%	-	-
Horiz. %	210.48%	186.47%	143.61%	128.70%	120.09%	115.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,536	88,263	86,212	85,180	74,610	42,700	61,985	8.20%
YoY %	12.77%	2.38%	1.21%	14.17%	74.73%	-31.11%	-	-
Horiz. %	160.58%	142.39%	139.09%	137.42%	120.37%	68.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	3,284	4,105	2,874	2,854	2,408	3,605	801	26.48%
YoY %	-20.00%	42.83%	0.70%	18.52%	-33.20%	350.06%	-	-
Horiz. %	409.99%	512.48%	358.80%	356.30%	300.62%	450.06%	100.00%	-
Div Payout %	22.38%	74.82%	75.07%	23.21%	34.38%	44.32%	27.72%	-
YoY %	-70.09%	-0.33%	223.44%	-32.49%	-22.43%	59.88%	-	-
Horiz. %	80.74%	269.91%	270.82%	83.73%	124.03%	159.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	99,536	88,263	86,212	85,180	74,610	42,700	61,985	8.20%
YoY %	12.77%	2.38%	1.21%	14.17%	74.73%	-31.11%	-	-
Horiz. %	160.58%	142.39%	139.09%	137.42%	120.37%	68.89%	100.00%	-
NOSH	41,130	41,052	41,249	40,952	40,112	42,700	41,050	0.03%
YoY %	0.19%	-0.48%	0.73%	2.09%	-6.06%	4.02%	-	-
Horiz. %	100.19%	100.00%	100.48%	99.76%	97.71%	104.02%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	10.63%	4.78%	4.35%	14.01%	9.05%	10.74%	4.70%	-
YoY %	122.38%	9.89%	-68.95%	54.81%	-15.74%	128.51%	-	-
Horiz. %	226.17%	101.70%	92.55%	298.09%	192.55%	228.51%	100.00%	-
ROE	14.74%	6.22%	4.44%	14.44%	9.39%	19.05%	4.67%	-
YoY %	136.98%	40.09%	-69.25%	53.78%	-50.71%	307.92%	-	-
Horiz. %	315.63%	133.19%	95.07%	309.21%	201.07%	407.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	335.64	279.62	213.35	214.24	192.96	177.36	149.84	14.37%
YoY %	20.03%	31.06%	-0.42%	11.03%	8.80%	18.37%	-	-
Horiz. %	224.00%	186.61%	142.39%	142.98%	128.78%	118.37%	100.00%	-
EPS	35.68	13.37	9.28	30.03	17.47	19.05	7.05	30.99%
YoY %	166.87%	44.07%	-69.10%	71.89%	-8.29%	170.21%	-	-
Horiz. %	506.10%	189.65%	131.63%	425.96%	247.80%	270.21%	100.00%	-
DPS	8.00	10.00	7.00	6.97	6.00	8.44	1.95	26.49%
YoY %	-20.00%	42.86%	0.43%	16.17%	-28.91%	332.82%	-	-
Horiz. %	410.26%	512.82%	358.97%	357.44%	307.69%	432.82%	100.00%	-
NAPS	2.42	2.15	2.09	2.08	1.86	1.00	1.51	8.17%
YoY %	12.56%	2.87%	0.48%	11.83%	86.00%	-33.77%	-	-
Horiz. %	160.26%	142.38%	138.41%	137.75%	123.18%	66.23%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,952
RPS	96.42	80.18	61.47	61.28	54.06	52.90	42.96	14.40%
YoY %	20.25%	30.44%	0.31%	13.36%	2.19%	23.14%	-	-
Horiz. %	224.44%	186.64%	143.09%	142.64%	125.84%	123.14%	100.00%	-
EPS	10.25	3.83	2.67	8.59	4.89	5.68	2.02	31.05%
YoY %	167.62%	43.45%	-68.92%	75.66%	-13.91%	181.19%	-	-
Horiz. %	507.43%	189.60%	132.18%	425.25%	242.08%	281.19%	100.00%	-
DPS	2.29	2.87	2.01	1.99	1.68	2.52	0.56	26.42%
YoY %	-20.21%	42.79%	1.01%	18.45%	-33.33%	350.00%	-	-
Horiz. %	408.93%	512.50%	358.93%	355.36%	300.00%	450.00%	100.00%	-
NAPS	0.6952	0.6165	0.6022	0.5949	0.5211	0.2982	0.4329	8.20%
YoY %	12.77%	2.37%	1.23%	14.16%	74.75%	-31.12%	-	-
Horiz. %	160.59%	142.41%	139.11%	137.42%	120.37%	68.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.20	1.07	1.05	1.19	1.01	0.99	0.93	-
P/RPS	0.36	0.38	0.49	0.56	0.52	0.56	0.62	-8.65%
YoY %	-5.26%	-22.45%	-12.50%	7.69%	-7.14%	-9.68%	-	-
Horiz. %	58.06%	61.29%	79.03%	90.32%	83.87%	90.32%	100.00%	-
P/EPS	3.36	8.01	11.31	3.96	5.78	5.20	13.20	-20.37%
YoY %	-58.05%	-29.18%	185.61%	-31.49%	11.15%	-60.61%	-	-
Horiz. %	25.45%	60.68%	85.68%	30.00%	43.79%	39.39%	100.00%	-
EY	29.73	12.49	8.84	25.23	17.29	19.25	7.58	25.55%
YoY %	138.03%	41.29%	-64.96%	45.92%	-10.18%	153.96%	-	-
Horiz. %	392.22%	164.78%	116.62%	332.85%	228.10%	253.96%	100.00%	-
DY	6.67	9.35	6.67	5.86	5.94	8.53	2.10	21.22%
YoY %	-28.66%	40.18%	13.82%	-1.35%	-30.36%	306.19%	-	-
Horiz. %	317.62%	445.24%	317.62%	279.05%	282.86%	406.19%	100.00%	-
P/NAPS	0.50	0.50	0.50	0.57	0.54	0.99	0.62	-3.51%
YoY %	0.00%	0.00%	-12.28%	5.56%	-45.45%	59.68%	-	-
Horiz. %	80.65%	80.65%	80.65%	91.94%	87.10%	159.68%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/08/08	28/08/07	28/08/06	29/08/05	16/08/04	28/08/03	-
Price	1.20	1.07	1.13	1.25	1.05	0.99	1.02	-
P/RPS	0.36	0.38	0.53	0.58	0.54	0.56	0.68	-10.04%
YoY %	-5.26%	-28.30%	-8.62%	7.41%	-3.57%	-17.65%	-	-
Horiz. %	52.94%	55.88%	77.94%	85.29%	79.41%	82.35%	100.00%	-
P/EPS	3.36	8.01	12.17	4.16	6.01	5.20	14.48	-21.59%
YoY %	-58.05%	-34.18%	192.55%	-30.78%	15.58%	-64.09%	-	-
Horiz. %	23.20%	55.32%	84.05%	28.73%	41.51%	35.91%	100.00%	-
EY	29.73	12.49	8.21	24.02	16.63	19.25	6.91	27.50%
YoY %	138.03%	52.13%	-65.82%	44.44%	-13.61%	178.58%	-	-
Horiz. %	430.25%	180.75%	118.81%	347.61%	240.67%	278.58%	100.00%	-
DY	6.67	9.35	6.19	5.58	5.71	8.53	1.91	23.14%
YoY %	-28.66%	51.05%	10.93%	-2.28%	-33.06%	346.60%	-	-
Horiz. %	349.21%	489.53%	324.08%	292.15%	298.95%	446.60%	100.00%	-
P/NAPS	0.50	0.50	0.54	0.60	0.56	0.99	0.68	-4.99%
YoY %	0.00%	-7.41%	-10.00%	7.14%	-43.43%	45.59%	-	-
Horiz. %	73.53%	73.53%	79.41%	88.24%	82.35%	145.59%	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 ⃤ & 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