[LTKM] YoY TTM Result on 30-Jun-2008 [#1]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	154,074	131,965	138,050	114,793	88,007	87,737	77,401	12.15%
YoY %	16.75%	-4.41%	20.26%	30.44%	0.31%	13.35%	-	-
Horiz. %	199.06%	170.50%	178.36%	148.31%	113.70%	113.35%	100.00%	-
PBT	25,144	18,588	19,334	6,833	3,929	13,901	7,919	21.22%
YoY %	35.27%	-3.86%	182.95%	73.91%	-71.74%	75.54%	-	-
Horiz. %	317.51%	234.73%	244.15%	86.29%	49.61%	175.54%	100.00%	-
Tax	-9,251	-4,523	-4,659	-1,346	-100	-1,605	-913	47.07%
YoY %	-104.53%	2.92%	-246.14%	-1,246.00%	93.77%	-75.79%	-	-
Horiz. %	1,013.25%	495.40%	510.30%	147.43%	10.95%	175.79%	100.00%	-
NP	15,893	14,065	14,675	5,487	3,829	12,296	7,006	14.62%
YoY %	13.00%	-4.16%	167.45%	43.30%	-68.86%	75.51%	-	-
Horiz. %	226.85%	200.76%	209.46%	78.32%	54.65%	175.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,893	14,065	14,675	5,487	3,829	12,296	7,006	14.62%
YoY %	13.00%	-4.16%	167.45%	43.30%	-68.86%	75.51%	-	-
Horiz. %	226.85%	200.76%	209.46%	78.32%	54.65%	175.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.79%	24.33%	24.10%	19.70%	2.55%	11.55%	11.53%	-
YoY %	51.21%	0.95%	22.34%	672.55%	-77.92%	0.17%	-	-
Horiz. %	319.08%	211.01%	209.02%	170.86%	22.12%	100.17%	100.00%	-
Total Cost	138,181	117,900	123,375	109,306	84,178	75,441	70,395	11.89%
YoY %	17.20%	-4.44%	12.87%	29.85%	11.58%	7.17%	-	-
Horiz. %	196.29%	167.48%	175.26%	155.28%	119.58%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,776	117,719	99,536	88,263	86,212	85,180	74,610	9.65%
YoY %	10.24%	18.27%	12.77%	2.38%	1.21%	14.17%	-	-
Horiz. %	173.94%	157.78%	133.41%	118.30%	115.55%	114.17%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	5,607	3,319	3,284	4,105	2,874	2,854	2,408	15.12%
YoY %	68.94%	1.07%	-20.00%	42.83%	0.70%	18.52%	-	-
Horiz. %	232.85%	137.83%	136.38%	170.47%	119.35%	118.52%	100.00%	-
Div Payout %	35.28%	23.60%	22.38%	74.82%	75.07%	23.21%	34.38%	-
YoY %	49.49%	5.45%	-70.09%	-0.33%	223.44%	-32.49%	-	-
Horiz. %	102.62%	68.64%	65.10%	217.63%	218.35%	67.51%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	129,776	117,719	99,536	88,263	86,212	85,180	74,610	9.65%
YoY %	10.24%	18.27%	12.77%	2.38%	1.21%	14.17%	-	-
Horiz. %	173.94%	157.78%	133.41%	118.30%	115.55%	114.17%	100.00%	-
NOSH	43,258	42,193	41,130	41,052	41,249	40,952	40,112	1.26%
YoY %	2.52%	2.58%	0.19%	-0.48%	0.73%	2.09%	-	-
Horiz. %	107.84%	105.19%	102.54%	102.34%	102.83%	102.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	10.32%	10.66%	10.63%	4.78%	4.35%	14.01%	9.05%	-
YoY %	-3.19%	0.28%	122.38%	9.89%	-68.95%	54.81%	-	-
Horiz. %	114.03%	117.79%	117.46%	52.82%	48.07%	154.81%	100.00%	-
ROE	12.25%	11.95%	14.74%	6.22%	4.44%	14.44%	9.39%	-
YoY %	2.51%	-18.93%	136.98%	40.09%	-69.25%	53.78%	-	-
Horiz. %	130.46%	127.26%	156.98%	66.24%	47.28%	153.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	356.17	312.76	335.64	279.62	213.35	214.24	192.96	10.75%
YoY %	13.88%	-6.82%	20.03%	31.06%	-0.42%	11.03%	-	-
Horiz. %	184.58%	162.09%	173.94%	144.91%	110.57%	111.03%	100.00%	-
EPS	36.74	33.33	35.68	13.37	9.28	30.03	17.47	13.18%
YoY %	10.23%	-6.59%	166.87%	44.07%	-69.10%	71.89%	-	-
Horiz. %	210.30%	190.78%	204.24%	76.53%	53.12%	171.89%	100.00%	-
DPS	13.00	7.87	8.00	10.00	7.00	6.97	6.00	13.74%
YoY %	65.18%	-1.62%	-20.00%	42.86%	0.43%	16.17%	-	-
Horiz. %	216.67%	131.17%	133.33%	166.67%	116.67%	116.17%	100.00%	-
NAPS	3.00	2.79	2.42	2.15	2.09	2.08	1.86	8.28%
YoY %	7.53%	15.29%	12.56%	2.87%	0.48%	11.83%	-	-
Horiz. %	161.29%	150.00%	130.11%	115.59%	112.37%	111.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 41,052
RPS	107.61	92.17	96.42	80.18	61.47	61.28	54.06	12.15%
YoY %	16.75%	-4.41%	20.25%	30.44%	0.31%	13.36%	-	-
Horiz. %	199.06%	170.50%	178.36%	148.32%	113.71%	113.36%	100.00%	-
EPS	11.10	9.82	10.25	3.83	2.67	8.59	4.89	14.63%
YoY %	13.03%	-4.20%	167.62%	43.45%	-68.92%	75.66%	-	-
Horiz. %	226.99%	200.82%	209.61%	78.32%	54.60%	175.66%	100.00%	-
DPS	3.92	2.32	2.29	2.87	2.01	1.99	1.68	15.15%
YoY %	68.97%	1.31%	-20.21%	42.79%	1.01%	18.45%	-	-
Horiz. %	233.33%	138.10%	136.31%	170.83%	119.64%	118.45%	100.00%	-
NAPS	0.9064	0.8222	0.6952	0.6165	0.6022	0.5949	0.5211	9.65%
YoY %	10.24%	18.27%	12.77%	2.37%	1.23%	14.16%	-	-
Horiz. %	173.94%	157.78%	133.41%	118.31%	115.56%	114.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.94	1.69	1.20	1.07	1.05	1.19	1.01	-
P/RPS	0.54	0.54	0.36	0.38	0.49	0.56	0.52	0.63%
YoY %	0.00%	50.00%	-5.26%	-22.45%	-12.50%	7.69%	-	-
Horiz. %	103.85%	103.85%	69.23%	73.08%	94.23%	107.69%	100.00%	-
P/EPS	5.28	5.07	3.36	8.01	11.31	3.96	5.78	-1.49%
YoY %	4.14%	50.89%	-58.05%	-29.18%	185.61%	-31.49%	-	-
Horiz. %	91.35%	87.72%	58.13%	138.58%	195.67%	68.51%	100.00%	-
EY	18.94	19.72	29.73	12.49	8.84	25.23	17.29	1.53%
YoY %	-3.96%	-33.67%	138.03%	41.29%	-64.96%	45.92%	-	-
Horiz. %	109.54%	114.05%	171.95%	72.24%	51.13%	145.92%	100.00%	-
DY	6.70	4.65	6.67	9.35	6.67	5.86	5.94	2.02%
YoY %	44.09%	-30.28%	-28.66%	40.18%	13.82%	-1.35%	-	-
Horiz. %	112.79%	78.28%	112.29%	157.41%	112.29%	98.65%	100.00%	-
P/NAPS	0.65	0.61	0.50	0.50	0.50	0.57	0.54	3.13%
YoY %	6.56%	22.00%	0.00%	0.00%	-12.28%	5.56%	-	-
Horiz. %	120.37%	112.96%	92.59%	92.59%	92.59%	105.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	26/08/09	27/08/08	28/08/07	28/08/06	29/08/05	-
Price	1.97	2.20	1.20	1.07	1.13	1.25	1.05	-
P/RPS	0.55	0.70	0.36	0.38	0.53	0.58	0.54	0.30%
YoY %	-21.43%	94.44%	-5.26%	-28.30%	-8.62%	7.41%	-	-
Horiz. %	101.85%	129.63%	66.67%	70.37%	98.15%	107.41%	100.00%	-
P/EPS	5.36	6.60	3.36	8.01	12.17	4.16	6.01	-1.88%
YoY %	-18.79%	96.43%	-58.05%	-34.18%	192.55%	-30.78%	-	-
Horiz. %	89.18%	109.82%	55.91%	133.28%	202.50%	69.22%	100.00%	-
EY	18.65	15.15	29.73	12.49	8.21	24.02	16.63	1.92%
YoY %	23.10%	-49.04%	138.03%	52.13%	-65.82%	44.44%	-	-
Horiz. %	112.15%	91.10%	178.77%	75.11%	49.37%	144.44%	100.00%	-
DY	6.60	3.58	6.67	9.35	6.19	5.58	5.71	2.44%
YoY %	84.36%	-46.33%	-28.66%	51.05%	10.93%	-2.28%	-	-
Horiz. %	115.59%	62.70%	116.81%	163.75%	108.41%	97.72%	100.00%	-
P/NAPS	0.66	0.79	0.50	0.50	0.54	0.60	0.56	2.77%
YoY %	-16.46%	58.00%	0.00%	-7.41%	-10.00%	7.14%	-	-
Horiz. %	117.86%	141.07%	89.29%	89.29%	96.43%	107.14%	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