[LTKM] YoY TTM Result on 30-Sep-2009 [#2]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 25.51%
YoY- 278.97%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 154,162 153,999 135,659 138,011 123,682 92,606 86,571 10.08%
PBT 14,149 20,925 18,339 23,692 6,454 5,423 9,378 7.08%
Tax -5,969 -16,608 -5,162 -5,274 -1,594 -280 -1,385 27.53%
NP 8,180 4,317 13,177 18,418 4,860 5,143 7,993 0.38%
-
NP to SH 8,212 4,317 13,177 18,418 4,860 5,143 7,993 0.45%
-
Tax Rate 42.19% 79.37% 28.15% 22.26% 24.70% 5.16% 14.77% -
Total Cost 145,982 149,682 122,482 119,593 118,822 87,463 78,578 10.86%
-
Net Worth 123,829 120,098 119,794 103,204 87,713 86,480 84,537 6.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,164 5,607 3,319 3,284 4,105 2,874 2,854 -4.50%
Div Payout % 26.35% 129.90% 25.19% 17.83% 84.47% 55.89% 35.71% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,829 120,098 119,794 103,204 87,713 86,480 84,537 6.56%
NOSH 43,372 43,356 42,480 41,117 40,987 40,985 41,037 0.92%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.31% 2.80% 9.71% 13.35% 3.93% 5.55% 9.23% -
ROE 6.63% 3.59% 11.00% 17.85% 5.54% 5.95% 9.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 355.43 355.19 319.35 335.65 301.75 225.95 210.95 9.07%
EPS 18.93 9.96 31.02 44.79 11.86 12.55 19.48 -0.47%
DPS 5.00 13.00 7.81 8.00 10.00 7.00 6.96 -5.35%
NAPS 2.855 2.77 2.82 2.51 2.14 2.11 2.06 5.58%
Adjusted Per Share Value based on latest NOSH - 41,117
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 107.72 107.61 94.79 96.43 86.42 64.71 60.49 10.08%
EPS 5.74 3.02 9.21 12.87 3.40 3.59 5.59 0.44%
DPS 1.51 3.92 2.32 2.30 2.87 2.01 1.99 -4.49%
NAPS 0.8652 0.8392 0.8371 0.7211 0.6129 0.6043 0.5907 6.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.79 1.66 1.82 1.20 0.99 1.05 1.16 -
P/RPS 0.50 0.47 0.57 0.36 0.33 0.46 0.55 -1.57%
P/EPS 9.45 16.67 5.87 2.68 8.35 8.37 5.96 7.97%
EY 10.58 6.00 17.04 37.33 11.98 11.95 16.79 -7.40%
DY 2.79 7.83 4.29 6.67 10.10 6.67 6.00 -11.97%
P/NAPS 0.63 0.60 0.65 0.48 0.46 0.50 0.56 1.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 -
Price 1.80 1.86 1.86 1.22 0.95 1.10 1.14 -
P/RPS 0.51 0.52 0.58 0.36 0.31 0.49 0.54 -0.94%
P/EPS 9.51 18.68 6.00 2.72 8.01 8.77 5.85 8.42%
EY 10.52 5.35 16.68 36.72 12.48 11.41 17.09 -7.76%
DY 2.78 6.99 4.20 6.56 10.53 6.36 6.10 -12.26%
P/NAPS 0.63 0.67 0.66 0.49 0.44 0.52 0.55 2.28%

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

Post a Comment