[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	293,033	294,618	294,496	289,940	255,912	248,366	247,700	11.84%
YoY %	-0.54%	0.04%	1.57%	13.30%	3.04%	0.27%	-	-
Horiz. %	118.30%	118.94%	118.89%	117.05%	103.32%	100.27%	100.00%	-
PBT	142,744	147,960	150,362	147,588	129,780	111,096	112,068	17.48%
YoY %	-3.53%	-1.60%	1.88%	13.72%	16.82%	-0.87%	-	-
Horiz. %	127.37%	132.03%	134.17%	131.70%	115.80%	99.13%	100.00%	-
Tax	-37,949	-47,060	-47,664	-46,612	-29,294	-36,497	-39,232	-2.19%
YoY %	19.36%	1.27%	-2.26%	-59.12%	19.74%	6.97%	-	-
Horiz. %	96.73%	119.95%	121.49%	118.81%	74.67%	93.03%	100.00%	-
NP	104,795	100,900	102,698	100,976	100,486	74,598	72,836	27.41%
YoY %	3.86%	-1.75%	1.71%	0.49%	34.70%	2.42%	-	-
Horiz. %	143.88%	138.53%	141.00%	138.63%	137.96%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,795	100,900	102,698	100,976	100,486	74,598	72,836	27.41%
YoY %	3.86%	-1.75%	1.71%	0.49%	34.70%	2.42%	-	-
Horiz. %	143.88%	138.53%	141.00%	138.63%	137.96%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.59%	31.81%	31.70%	31.58%	22.57%	32.85%	35.01%	-
YoY %	-16.41%	0.35%	0.38%	39.92%	-31.29%	-6.17%	-	-
Horiz. %	75.95%	90.86%	90.55%	90.20%	64.47%	93.83%	100.00%	-
Total Cost	188,238	193,718	191,798	188,964	155,426	173,768	174,864	5.03%
YoY %	-2.83%	1.00%	1.50%	21.58%	-10.56%	-0.63%	-	-
Horiz. %	107.65%	110.78%	109.68%	108.06%	88.88%	99.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	924,217	893,886	886,505	876,886	848,570	803,024	799,491	10.13%
YoY %	3.39%	0.83%	1.10%	3.34%	5.67%	0.44%	-	-
Horiz. %	115.60%	111.81%	110.88%	109.68%	106.14%	100.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	58,873	65,349	48,997	-	48,779	64,981	48,687	13.48%
YoY %	-9.91%	33.37%	0.00%	-	-24.93%	33.47%	-	-
Horiz. %	120.92%	134.22%	100.64%	-	100.19%	133.47%	100.00%	-
Div Payout %	56.18%	64.77%	47.71%	-	48.54%	87.11%	66.84%	-
YoY %	-13.26%	35.76%	0.00%	-	-44.28%	30.33%	-	-
Horiz. %	84.05%	96.90%	71.38%	-	72.62%	130.33%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	924,217	893,886	886,505	876,886	848,570	803,024	799,491	10.13%
YoY %	3.39%	0.83%	1.10%	3.34%	5.67%	0.44%	-	-
Horiz. %	115.60%	111.81%	110.88%	109.68%	106.14%	100.44%	100.00%	-
NOSH	490,613	490,123	489,971	489,224	487,796	487,360	486,871	0.51%
YoY %	0.10%	0.03%	0.15%	0.29%	0.09%	0.10%	-	-
Horiz. %	100.77%	100.67%	100.64%	100.48%	100.19%	100.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	35.76%	34.25%	34.87%	34.83%	39.27%	30.04%	29.40%	-
YoY %	4.41%	-1.78%	0.11%	-11.31%	30.73%	2.18%	-	-
Horiz. %	121.63%	116.50%	118.61%	118.47%	133.57%	102.18%	100.00%	-
ROE	11.34%	11.29%	11.58%	11.52%	11.84%	9.29%	9.11%	-
YoY %	0.44%	-2.50%	0.52%	-2.70%	27.45%	1.98%	-	-
Horiz. %	124.48%	123.93%	127.11%	126.45%	129.97%	101.98%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	59.73	60.11	60.10	59.27	52.46	50.96	50.88	11.27%
YoY %	-0.63%	0.02%	1.40%	12.98%	2.94%	0.16%	-	-
Horiz. %	117.39%	118.14%	118.12%	116.49%	103.11%	100.16%	100.00%	-
EPS	21.36	20.59	20.96	20.64	20.60	15.31	14.96	26.77%
YoY %	3.74%	-1.77%	1.55%	0.19%	34.55%	2.34%	-	-
Horiz. %	142.78%	137.63%	140.11%	137.97%	137.70%	102.34%	100.00%	-
DPS	12.00	13.33	10.00	0.00	10.00	13.33	10.00	12.91%
YoY %	-9.98%	33.30%	0.00%	0.00%	-24.98%	33.30%	-	-
Horiz. %	120.00%	133.30%	100.00%	0.00%	100.00%	133.30%	100.00%	-
NAPS	1.8838	1.8238	1.8093	1.7924	1.7396	1.6477	1.6421	9.57%
YoY %	3.29%	0.80%	0.94%	3.04%	5.58%	0.34%	-	-
Horiz. %	114.72%	111.07%	110.18%	109.15%	105.94%	100.34%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 489,224
RPS	53.81	54.10	54.08	53.24	46.99	45.61	45.48	11.85%
YoY %	-0.54%	0.04%	1.58%	13.30%	3.03%	0.29%	-	-
Horiz. %	118.32%	118.95%	118.91%	117.06%	103.32%	100.29%	100.00%	-
EPS	19.24	18.53	18.86	18.54	18.45	13.70	13.37	27.43%
YoY %	3.83%	-1.75%	1.73%	0.49%	34.67%	2.47%	-	-
Horiz. %	143.90%	138.59%	141.06%	138.67%	138.00%	102.47%	100.00%	-
DPS	10.81	12.00	9.00	0.00	8.96	11.93	8.94	13.48%
YoY %	-9.92%	33.33%	0.00%	0.00%	-24.90%	33.45%	-	-
Horiz. %	120.92%	134.23%	100.67%	0.00%	100.22%	133.45%	100.00%	-
NAPS	1.6971	1.6414	1.6278	1.6102	1.5582	1.4745	1.468	10.14%
YoY %	3.39%	0.84%	1.09%	3.34%	5.68%	0.44%	-	-
Horiz. %	115.61%	111.81%	110.89%	109.69%	106.14%	100.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.58	3.88	4.06	4.00	2.98	2.99	2.79	-
P/RPS	5.99	6.45	6.75	6.75	5.68	5.87	5.48	6.10%
YoY %	-7.13%	-4.44%	0.00%	18.84%	-3.24%	7.12%	-	-
Horiz. %	109.31%	117.70%	123.18%	123.18%	103.65%	107.12%	100.00%	-
P/EPS	16.76	18.85	19.37	19.38	14.47	19.53	18.65	-6.86%
YoY %	-11.09%	-2.68%	-0.05%	33.93%	-25.91%	4.72%	-	-
Horiz. %	89.87%	101.07%	103.86%	103.91%	77.59%	104.72%	100.00%	-
EY	5.97	5.31	5.16	5.16	6.91	5.12	5.36	7.44%
YoY %	12.43%	2.91%	0.00%	-25.33%	34.96%	-4.48%	-	-
Horiz. %	111.38%	99.07%	96.27%	96.27%	128.92%	95.52%	100.00%	-
DY	3.35	3.44	2.46	0.00	3.36	4.46	3.58	-4.32%
YoY %	-2.62%	39.84%	0.00%	0.00%	-24.66%	24.58%	-	-
Horiz. %	93.58%	96.09%	68.72%	0.00%	93.85%	124.58%	100.00%	-
P/NAPS	1.90	2.13	2.24	2.23	1.71	1.81	1.70	7.68%
YoY %	-10.80%	-4.91%	0.45%	30.41%	-5.52%	6.47%	-	-
Horiz. %	111.76%	125.29%	131.76%	131.18%	100.59%	106.47%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	26/02/08	16/11/07	28/08/07	25/05/07	26/02/07	27/11/06	-
Price	3.74	3.80	3.98	3.84	3.82	2.86	2.90	-
P/RPS	6.26	6.32	6.62	6.48	7.28	5.61	5.70	6.44%
YoY %	-0.95%	-4.53%	2.16%	-10.99%	29.77%	-1.58%	-	-
Horiz. %	109.82%	110.88%	116.14%	113.68%	127.72%	98.42%	100.00%	-
P/EPS	17.51	18.46	18.99	18.60	18.54	18.68	19.39	-6.56%
YoY %	-5.15%	-2.79%	2.10%	0.32%	-0.75%	-3.66%	-	-
Horiz. %	90.30%	95.20%	97.94%	95.93%	95.62%	96.34%	100.00%	-
EY	5.71	5.42	5.27	5.37	5.39	5.35	5.16	6.97%
YoY %	5.35%	2.85%	-1.86%	-0.37%	0.75%	3.68%	-	-
Horiz. %	110.66%	105.04%	102.13%	104.07%	104.46%	103.68%	100.00%	-
DY	3.21	3.51	2.51	0.00	2.62	4.66	3.45	-4.68%
YoY %	-8.55%	39.84%	0.00%	0.00%	-43.78%	35.07%	-	-
Horiz. %	93.04%	101.74%	72.75%	0.00%	75.94%	135.07%	100.00%	-
P/NAPS	1.99	2.08	2.20	2.14	2.20	1.74	1.77	8.11%
YoY %	-4.33%	-5.45%	2.80%	-2.73%	26.44%	-1.69%	-	-
Horiz. %	112.43%	117.51%	124.29%	120.90%	124.29%	98.31%	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