[LTKM] YoY TTM Result on 31-Mar-2009 [#4]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	157,164	149,703	131,428	133,537	108,209	85,549	89,666	9.79%
YoY %	4.98%	13.90%	-1.58%	23.41%	26.49%	-4.59%	-	-
Horiz. %	175.28%	166.96%	146.58%	148.93%	120.68%	95.41%	100.00%	-
PBT	19,300	23,597	21,059	12,132	7,757	5,675	16,751	2.38%
YoY %	-18.21%	12.05%	73.58%	56.40%	36.69%	-66.12%	-	-
Horiz. %	115.22%	140.87%	125.72%	72.43%	46.31%	33.88%	100.00%	-
Tax	-17,437	-7,584	-4,818	-3,246	-1,331	-239	-1,924	44.34%
YoY %	-129.92%	-57.41%	-48.43%	-143.88%	-456.90%	87.58%	-	-
Horiz. %	906.29%	394.18%	250.42%	168.71%	69.18%	12.42%	100.00%	-
NP	1,863	16,013	16,241	8,886	6,426	5,436	14,827	-29.20%
YoY %	-88.37%	-1.40%	82.77%	38.28%	18.21%	-63.34%	-	-
Horiz. %	12.56%	108.00%	109.54%	59.93%	43.34%	36.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,825	16,013	16,241	8,886	6,426	5,436	14,827	-29.44%
YoY %	-88.60%	-1.40%	82.77%	38.28%	18.21%	-63.34%	-	-
Horiz. %	12.31%	108.00%	109.54%	59.93%	43.34%	36.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	90.35%	32.14%	22.88%	26.76%	17.16%	4.21%	11.49%	-
YoY %	181.11%	40.47%	-14.50%	55.94%	307.60%	-63.36%	-	-
Horiz. %	786.34%	279.72%	199.13%	232.90%	149.35%	36.64%	100.00%	-
Total Cost	155,301	133,690	115,187	124,651	101,783	80,113	74,839	12.92%
YoY %	16.17%	16.06%	-7.59%	22.47%	27.05%	7.05%	-	-
Horiz. %	207.51%	178.64%	153.91%	166.56%	136.00%	107.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,793	127,250	113,261	94,849	82,107	86,236	83,188	6.84%
YoY %	-2.72%	12.35%	19.41%	15.52%	-4.79%	3.66%	-	-
Horiz. %	148.81%	152.97%	136.15%	114.02%	98.70%	103.66%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	2,164	5,607	3,319	3,284	4,105	2,874	2,854	-4.50%
YoY %	-61.41%	68.94%	1.07%	-20.00%	42.83%	0.70%	-	-
Horiz. %	75.82%	196.46%	116.29%	115.07%	143.83%	100.70%	100.00%	-
Div Payout %	118.59%	35.02%	20.44%	36.97%	63.89%	52.88%	19.25%	-
YoY %	238.64%	71.33%	-44.71%	-42.13%	20.82%	174.70%	-	-
Horiz. %	616.05%	181.92%	106.18%	192.05%	331.90%	274.70%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	123,793	127,250	113,261	94,849	82,107	86,236	83,188	6.84%
YoY %	-2.72%	12.35%	19.41%	15.52%	-4.79%	3.66%	-	-
Horiz. %	148.81%	152.97%	136.15%	114.02%	98.70%	103.66%	100.00%	-
NOSH	43,284	43,135	41,487	41,060	41,053	41,065	40,778	0.99%
YoY %	0.35%	3.97%	1.04%	0.02%	-0.03%	0.70%	-	-
Horiz. %	106.15%	105.78%	101.74%	100.69%	100.67%	100.70%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	1.19%	10.70%	12.36%	6.65%	5.94%	6.35%	16.54%	-
YoY %	-88.88%	-13.43%	85.86%	11.95%	-6.46%	-61.61%	-	-
Horiz. %	7.19%	64.69%	74.73%	40.21%	35.91%	38.39%	100.00%	-
ROE	1.47%	12.58%	14.34%	9.37%	7.83%	6.30%	17.82%	-
YoY %	-88.31%	-12.27%	53.04%	19.67%	24.29%	-64.65%	-	-
Horiz. %	8.25%	70.59%	80.47%	52.58%	43.94%	35.35%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	363.10	347.05	316.79	325.22	263.58	208.33	219.89	8.71%
YoY %	4.62%	9.55%	-2.59%	23.39%	26.52%	-5.26%	-	-
Horiz. %	165.13%	157.83%	144.07%	147.90%	119.87%	94.74%	100.00%	-
EPS	4.22	37.12	39.15	21.64	15.65	13.24	36.36	-30.13%
YoY %	-88.63%	-5.19%	80.91%	38.27%	18.20%	-63.59%	-	-
Horiz. %	11.61%	102.09%	107.67%	59.52%	43.04%	36.41%	100.00%	-
DPS	5.00	13.00	8.00	8.00	10.00	7.00	7.00	-5.44%
YoY %	-61.54%	62.50%	0.00%	-20.00%	42.86%	0.00%	-	-
Horiz. %	71.43%	185.71%	114.29%	114.29%	142.86%	100.00%	100.00%	-
NAPS	2.86	2.95	2.73	2.31	2.00	2.10	2.04	5.78%
YoY %	-3.05%	8.06%	18.18%	15.50%	-4.76%	2.94%	-	-
Horiz. %	140.20%	144.61%	133.82%	113.24%	98.04%	102.94%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 41,060
RPS	109.82	104.60	91.83	93.31	75.61	59.78	62.65	9.79%
YoY %	4.99%	13.91%	-1.59%	23.41%	26.48%	-4.58%	-	-
Horiz. %	175.29%	166.96%	146.58%	148.94%	120.69%	95.42%	100.00%	-
EPS	1.28	11.19	11.35	6.21	4.49	3.80	10.36	-29.40%
YoY %	-88.56%	-1.41%	82.77%	38.31%	18.16%	-63.32%	-	-
Horiz. %	12.36%	108.01%	109.56%	59.94%	43.34%	36.68%	100.00%	-
DPS	1.51	3.92	2.32	2.30	2.87	2.01	1.99	-4.49%
YoY %	-61.48%	68.97%	0.87%	-19.86%	42.79%	1.01%	-	-
Horiz. %	75.88%	196.98%	116.58%	115.58%	144.22%	101.01%	100.00%	-
NAPS	0.865	0.8892	0.7914	0.6628	0.5737	0.6026	0.5813	6.84%
YoY %	-2.72%	12.36%	19.40%	15.53%	-4.80%	3.66%	-	-
Horiz. %	148.80%	152.97%	136.14%	114.02%	98.69%	103.66%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.86	1.88	1.63	1.11	1.08	1.07	1.18	-
P/RPS	0.51	0.54	0.51	0.34	0.41	0.51	0.54	-0.94%
YoY %	-5.56%	5.88%	50.00%	-17.07%	-19.61%	-5.56%	-	-
Horiz. %	94.44%	100.00%	94.44%	62.96%	75.93%	94.44%	100.00%	-
P/EPS	44.11	5.06	4.16	5.13	6.90	8.08	3.25	54.38%
YoY %	771.74%	21.63%	-18.91%	-25.65%	-14.60%	148.62%	-	-
Horiz. %	1,357.23%	155.69%	128.00%	157.85%	212.31%	248.62%	100.00%	-
EY	2.27	19.75	24.02	19.50	14.49	12.37	30.81	-35.22%
YoY %	-88.51%	-17.78%	23.18%	34.58%	17.14%	-59.85%	-	-
Horiz. %	7.37%	64.10%	77.96%	63.29%	47.03%	40.15%	100.00%	-
DY	2.69	6.91	4.91	7.21	9.26	6.54	5.93	-12.33%
YoY %	-61.07%	40.73%	-31.90%	-22.14%	41.59%	10.29%	-	-
Horiz. %	45.36%	116.53%	82.80%	121.59%	156.16%	110.29%	100.00%	-
P/NAPS	0.65	0.64	0.60	0.48	0.54	0.51	0.58	1.91%
YoY %	1.56%	6.67%	25.00%	-11.11%	5.88%	-12.07%	-	-
Horiz. %	112.07%	110.34%	103.45%	82.76%	93.10%	87.93%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	27/05/11	27/05/10	28/05/09	23/07/08	29/05/07	29/05/06	-
Price	1.85	2.07	1.64	1.16	1.07	1.03	1.20	-
P/RPS	0.51	0.60	0.52	0.36	0.41	0.49	0.55	-1.24%
YoY %	-15.00%	15.38%	44.44%	-12.20%	-16.33%	-10.91%	-	-
Horiz. %	92.73%	109.09%	94.55%	65.45%	74.55%	89.09%	100.00%	-
P/EPS	43.88	5.58	4.19	5.36	6.84	7.78	3.30	53.85%
YoY %	686.38%	33.17%	-21.83%	-21.64%	-12.08%	135.76%	-	-
Horiz. %	1,329.70%	169.09%	126.97%	162.42%	207.27%	235.76%	100.00%	-
EY	2.28	17.93	23.87	18.66	14.63	12.85	30.30	-34.99%
YoY %	-87.28%	-24.88%	27.92%	27.55%	13.85%	-57.59%	-	-
Horiz. %	7.52%	59.17%	78.78%	61.58%	48.28%	42.41%	100.00%	-
DY	2.70	6.28	4.88	6.90	9.35	6.80	5.83	-12.03%
YoY %	-57.01%	28.69%	-29.28%	-26.20%	37.50%	16.64%	-	-
Horiz. %	46.31%	107.72%	83.70%	118.35%	160.38%	116.64%	100.00%	-
P/NAPS	0.65	0.70	0.60	0.50	0.54	0.49	0.59	1.62%
YoY %	-7.14%	16.67%	20.00%	-7.41%	10.20%	-16.95%	-	-
Horiz. %	110.17%	118.64%	101.69%	84.75%	91.53%	83.05%	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