[LTKM] YoY TTM Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	133,537	108,209	85,549	89,666	76,281	71,153	58,545	14.71%
YoY %	23.41%	26.49%	-4.59%	17.55%	7.21%	21.54%	-	-
Horiz. %	228.09%	184.83%	146.13%	153.16%	130.29%	121.54%	100.00%	-
PBT	12,132	7,757	5,675	16,751	5,549	8,202	1,893	36.25%
YoY %	56.40%	36.69%	-66.12%	201.87%	-32.35%	333.28%	-	-
Horiz. %	640.89%	409.77%	299.79%	884.89%	293.13%	433.28%	100.00%	-
Tax	-3,246	-1,331	-239	-1,924	-742	-953	-672	29.98%
YoY %	-143.88%	-456.90%	87.58%	-159.30%	22.14%	-41.82%	-	-
Horiz. %	483.04%	198.07%	35.57%	286.31%	110.42%	141.82%	100.00%	-
NP	8,886	6,426	5,436	14,827	4,807	7,249	1,221	39.16%
YoY %	38.28%	18.21%	-63.34%	208.45%	-33.69%	493.69%	-	-
Horiz. %	727.76%	526.29%	445.21%	1,214.33%	393.69%	593.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,886	6,426	5,436	14,827	4,807	7,249	1,221	39.16%
YoY %	38.28%	18.21%	-63.34%	208.45%	-33.69%	493.69%	-	-
Horiz. %	727.76%	526.29%	445.21%	1,214.33%	393.69%	593.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.76%	17.16%	4.21%	11.49%	13.37%	11.62%	35.50%	-
YoY %	55.94%	307.60%	-63.36%	-14.06%	15.06%	-67.27%	-	-
Horiz. %	75.38%	48.34%	11.86%	32.37%	37.66%	32.73%	100.00%	-
Total Cost	124,651	101,783	80,113	74,839	71,474	63,904	57,324	13.80%
YoY %	22.47%	27.05%	7.05%	4.71%	11.85%	11.48%	-	-
Horiz. %	217.45%	177.56%	139.75%	130.55%	124.68%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,849	82,107	86,236	83,188	40,139	40,118	60,085	7.89%
YoY %	15.52%	-4.79%	3.66%	107.25%	0.05%	-33.23%	-	-
Horiz. %	157.86%	136.65%	143.52%	138.45%	66.80%	66.77%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	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 %	36.97%	63.89%	52.88%	19.25%	50.10%	49.74%	65.65%	-
YoY %	-42.13%	20.82%	174.70%	-61.58%	0.72%	-24.23%	-	-
Horiz. %	56.31%	97.32%	80.55%	29.32%	76.31%	75.77%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	94,849	82,107	86,236	83,188	40,139	40,118	60,085	7.89%
YoY %	15.52%	-4.79%	3.66%	107.25%	0.05%	-33.23%	-	-
Horiz. %	157.86%	136.65%	143.52%	138.45%	66.80%	66.77%	100.00%	-
NOSH	41,060	41,053	41,065	40,778	40,139	40,118	40,326	0.30%
YoY %	0.02%	-0.03%	0.70%	1.59%	0.05%	-0.52%	-	-
Horiz. %	101.82%	101.80%	101.83%	101.12%	99.54%	99.48%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	6.65%	5.94%	6.35%	16.54%	6.30%	10.19%	2.09%	-
YoY %	11.95%	-6.46%	-61.61%	162.54%	-38.17%	387.56%	-	-
Horiz. %	318.18%	284.21%	303.83%	791.39%	301.44%	487.56%	100.00%	-
ROE	9.37%	7.83%	6.30%	17.82%	11.98%	18.07%	2.03%	-
YoY %	19.67%	24.29%	-64.65%	48.75%	-33.70%	790.15%	-	-
Horiz. %	461.58%	385.71%	310.34%	877.83%	590.15%	890.15%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	325.22	263.58	208.33	219.89	190.04	177.36	145.18	14.37%
YoY %	23.39%	26.52%	-5.26%	15.71%	7.15%	22.17%	-	-
Horiz. %	224.01%	181.55%	143.50%	151.46%	130.90%	122.17%	100.00%	-
EPS	21.64	15.65	13.24	36.36	11.98	18.07	3.03	38.73%
YoY %	38.27%	18.20%	-63.59%	203.51%	-33.70%	496.37%	-	-
Horiz. %	714.19%	516.50%	436.96%	1,200.00%	395.38%	596.37%	100.00%	-
DPS	8.00	10.00	7.00	7.00	6.00	8.99	1.99	26.07%
YoY %	-20.00%	42.86%	0.00%	16.67%	-33.26%	351.76%	-	-
Horiz. %	402.01%	502.51%	351.76%	351.76%	301.51%	451.76%	100.00%	-
NAPS	2.31	2.00	2.10	2.04	1.00	1.00	1.49	7.57%
YoY %	15.50%	-4.76%	2.94%	104.00%	0.00%	-32.89%	-	-
Horiz. %	155.03%	134.23%	140.94%	136.91%	67.11%	67.11%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,778
RPS	93.31	75.61	59.78	62.65	53.30	49.72	40.91	14.71%
YoY %	23.41%	26.48%	-4.58%	17.54%	7.20%	21.54%	-	-
Horiz. %	228.09%	184.82%	146.13%	153.14%	130.29%	121.54%	100.00%	-
EPS	6.21	4.49	3.80	10.36	3.36	5.07	0.85	39.25%
YoY %	38.31%	18.16%	-63.32%	208.33%	-33.73%	496.47%	-	-
Horiz. %	730.59%	528.24%	447.06%	1,218.82%	395.29%	596.47%	100.00%	-
DPS	2.30	2.87	2.01	1.99	1.68	2.52	0.56	26.52%
YoY %	-19.86%	42.79%	1.01%	18.45%	-33.33%	350.00%	-	-
Horiz. %	410.71%	512.50%	358.93%	355.36%	300.00%	450.00%	100.00%	-
NAPS	0.6628	0.5737	0.6026	0.5813	0.2805	0.2803	0.4198	7.90%
YoY %	15.53%	-4.80%	3.66%	107.24%	0.07%	-33.23%	-	-
Horiz. %	157.88%	136.66%	143.54%	138.47%	66.82%	66.77%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.11	1.08	1.07	1.18	0.96	1.06	0.88	-
P/RPS	0.34	0.41	0.51	0.54	0.51	0.60	0.61	-9.27%
YoY %	-17.07%	-19.61%	-5.56%	5.88%	-15.00%	-1.64%	-	-
Horiz. %	55.74%	67.21%	83.61%	88.52%	83.61%	98.36%	100.00%	-
P/EPS	5.13	6.90	8.08	3.25	8.02	5.87	29.06	-25.08%
YoY %	-25.65%	-14.60%	148.62%	-59.48%	36.63%	-79.80%	-	-
Horiz. %	17.65%	23.74%	27.80%	11.18%	27.60%	20.20%	100.00%	-
EY	19.50	14.49	12.37	30.81	12.47	17.05	3.44	33.49%
YoY %	34.58%	17.14%	-59.85%	147.07%	-26.86%	395.64%	-	-
Horiz. %	566.86%	421.22%	359.59%	895.64%	362.50%	495.64%	100.00%	-
DY	7.21	9.26	6.54	5.93	6.25	8.48	2.26	21.30%
YoY %	-22.14%	41.59%	10.29%	-5.12%	-26.30%	275.22%	-	-
Horiz. %	319.03%	409.73%	289.38%	262.39%	276.55%	375.22%	100.00%	-
P/NAPS	0.48	0.54	0.51	0.58	0.96	1.06	0.59	-3.37%
YoY %	-11.11%	5.88%	-12.07%	-39.58%	-9.43%	79.66%	-	-
Horiz. %	81.36%	91.53%	86.44%	98.31%	162.71%	179.66%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	23/07/08	29/05/07	29/05/06	30/05/05	27/05/04	26/06/03	-
Price	1.16	1.07	1.03	1.20	0.92	1.05	0.93	-
P/RPS	0.36	0.41	0.49	0.55	0.48	0.59	0.64	-9.13%
YoY %	-12.20%	-16.33%	-10.91%	14.58%	-18.64%	-7.81%	-	-
Horiz. %	56.25%	64.06%	76.56%	85.94%	75.00%	92.19%	100.00%	-
P/EPS	5.36	6.84	7.78	3.30	7.68	5.81	30.72	-25.22%
YoY %	-21.64%	-12.08%	135.76%	-57.03%	32.19%	-81.09%	-	-
Horiz. %	17.45%	22.27%	25.33%	10.74%	25.00%	18.91%	100.00%	-
EY	18.66	14.63	12.85	30.30	13.02	17.21	3.26	33.71%
YoY %	27.55%	13.85%	-57.59%	132.72%	-24.35%	427.91%	-	-
Horiz. %	572.39%	448.77%	394.17%	929.45%	399.39%	527.91%	100.00%	-
DY	6.90	9.35	6.80	5.83	6.52	8.56	2.14	21.52%
YoY %	-26.20%	37.50%	16.64%	-10.58%	-23.83%	300.00%	-	-
Horiz. %	322.43%	436.92%	317.76%	272.43%	304.67%	400.00%	100.00%	-
P/NAPS	0.50	0.54	0.49	0.59	0.92	1.05	0.62	-3.51%
YoY %	-7.41%	10.20%	-16.95%	-35.87%	-12.38%	69.35%	-	-
Horiz. %	80.65%	87.10%	79.03%	95.16%	148.39%	169.35%	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