[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	375,772	369,300	370,434	368,374	370,896	358,731	359,514	2.99%
YoY %	1.75%	-0.31%	0.56%	-0.68%	3.39%	-0.22%	-	-
Horiz. %	104.52%	102.72%	103.04%	102.46%	103.17%	99.78%	100.00%	-
PBT	186,396	179,534	185,304	187,986	197,396	119,457	192,806	-2.23%
YoY %	3.82%	-3.11%	-1.43%	-4.77%	65.24%	-38.04%	-	-
Horiz. %	96.68%	93.12%	96.11%	97.50%	102.38%	61.96%	100.00%	-
Tax	-53,808	-48,737	-56,049	-54,896	-56,800	-36,281	-56,678	-3.40%
YoY %	-10.40%	13.05%	-2.10%	3.35%	-56.56%	35.99%	-	-
Horiz. %	94.94%	85.99%	98.89%	96.86%	100.22%	64.01%	100.00%	-
NP	132,588	130,797	129,254	133,090	140,596	83,176	136,128	-1.74%
YoY %	1.37%	1.19%	-2.88%	-5.34%	69.03%	-38.90%	-	-
Horiz. %	97.40%	96.08%	94.95%	97.77%	103.28%	61.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,588	130,797	129,254	133,090	140,596	83,176	136,128	-1.74%
YoY %	1.37%	1.19%	-2.88%	-5.34%	69.03%	-38.90%	-	-
Horiz. %	97.40%	96.08%	94.95%	97.77%	103.28%	61.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.87%	27.15%	30.25%	29.20%	28.77%	30.37%	29.40%	-
YoY %	6.34%	-10.25%	3.60%	1.49%	-5.27%	3.30%	-	-
Horiz. %	98.20%	92.35%	102.89%	99.32%	97.86%	103.30%	100.00%	-
Total Cost	243,184	238,503	241,180	235,284	230,300	275,555	223,386	5.82%
YoY %	1.96%	-1.11%	2.51%	2.16%	-16.42%	23.35%	-	-
Horiz. %	108.86%	106.77%	107.97%	105.33%	103.10%	123.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	476,865	438,162	433,437	400,845	418,791	379,720	426,795	7.68%
YoY %	8.83%	1.09%	8.13%	-4.29%	10.29%	-11.03%	-	-
Horiz. %	111.73%	102.66%	101.56%	93.92%	98.12%	88.97%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	204,927	86,553	115,284	101,673	203,173	85,852	114,336	47.60%
YoY %	136.76%	-24.92%	13.39%	-49.96%	136.65%	-24.91%	-	-
Horiz. %	179.23%	75.70%	100.83%	88.92%	177.70%	75.09%	100.00%	-
Div Payout %	154.56%	66.17%	89.19%	76.39%	144.51%	103.22%	83.99%	-
YoY %	133.58%	-25.81%	16.76%	-47.14%	40.00%	22.90%	-	-
Horiz. %	184.02%	78.78%	106.19%	90.95%	172.06%	122.90%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	476,865	438,162	433,437	400,845	418,791	379,720	426,795	7.68%
YoY %	8.83%	1.09%	8.13%	-4.29%	10.29%	-11.03%	-	-
Horiz. %	111.73%	102.66%	101.56%	93.92%	98.12%	88.97%	100.00%	-
NOSH	512,318	509,135	508,609	508,365	507,933	505,015	504,426	1.04%
YoY %	0.63%	0.10%	0.05%	0.09%	0.58%	0.12%	-	-
Horiz. %	101.56%	100.93%	100.83%	100.78%	100.70%	100.12%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	35.28%	35.42%	34.89%	36.13%	37.91%	23.19%	37.86%	-
YoY %	-0.40%	1.52%	-3.43%	-4.70%	63.48%	-38.75%	-	-
Horiz. %	93.19%	93.56%	92.16%	95.43%	100.13%	61.25%	100.00%	-
ROE	27.80%	29.85%	29.82%	33.20%	33.57%	21.90%	31.90%	-
YoY %	-6.87%	0.10%	-10.18%	-1.10%	53.29%	-31.35%	-	-
Horiz. %	87.15%	93.57%	93.48%	104.08%	105.24%	68.65%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	73.35	72.53	72.83	72.46	73.02	71.03	71.27	1.93%
YoY %	1.13%	-0.41%	0.51%	-0.77%	2.80%	-0.34%	-	-
Horiz. %	102.92%	101.77%	102.19%	101.67%	102.46%	99.66%	100.00%	-
EPS	25.88	25.69	25.41	26.18	27.68	16.47	26.99	-2.76%
YoY %	0.74%	1.10%	-2.94%	-5.42%	68.06%	-38.98%	-	-
Horiz. %	95.89%	95.18%	94.15%	97.00%	102.56%	61.02%	100.00%	-
DPS	40.00	17.00	22.67	20.00	40.00	17.00	22.67	46.06%
YoY %	135.29%	-25.01%	13.35%	-50.00%	135.29%	-25.01%	-	-
Horiz. %	176.44%	74.99%	100.00%	88.22%	176.44%	74.99%	100.00%	-
NAPS	0.9308	0.8606	0.8522	0.7885	0.8245	0.7519	0.8461	6.57%
YoY %	8.16%	0.99%	8.08%	-4.37%	9.66%	-11.13%	-	-
Horiz. %	110.01%	101.71%	100.72%	93.19%	97.45%	88.87%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 508,849
RPS	69.00	67.81	68.02	67.64	68.10	65.87	66.01	3.00%
YoY %	1.75%	-0.31%	0.56%	-0.68%	3.39%	-0.21%	-	-
Horiz. %	104.53%	102.73%	103.04%	102.47%	103.17%	99.79%	100.00%	-
EPS	24.35	24.02	23.73	24.44	25.82	15.27	25.00	-1.74%
YoY %	1.37%	1.22%	-2.91%	-5.34%	69.09%	-38.92%	-	-
Horiz. %	97.40%	96.08%	94.92%	97.76%	103.28%	61.08%	100.00%	-
DPS	37.63	15.89	21.17	18.67	37.31	15.76	20.99	47.62%
YoY %	136.82%	-24.94%	13.39%	-49.96%	136.74%	-24.92%	-	-
Horiz. %	179.28%	75.70%	100.86%	88.95%	177.75%	75.08%	100.00%	-
NAPS	0.8756	0.8046	0.7959	0.736	0.769	0.6973	0.7837	7.67%
YoY %	8.82%	1.09%	8.14%	-4.29%	10.28%	-11.02%	-	-
Horiz. %	111.73%	102.67%	101.56%	93.91%	98.12%	88.98%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	4.38	4.35	4.25	4.00	4.01	4.07	3.83	-
P/RPS	5.97	6.00	5.84	5.52	5.49	5.73	5.37	7.32%
YoY %	-0.50%	2.74%	5.80%	0.55%	-4.19%	6.70%	-	-
Horiz. %	111.17%	111.73%	108.75%	102.79%	102.23%	106.70%	100.00%	-
P/EPS	16.92	16.93	16.72	15.28	14.49	24.71	14.19	12.45%
YoY %	-0.06%	1.26%	9.42%	5.45%	-41.36%	74.14%	-	-
Horiz. %	119.24%	119.31%	117.83%	107.68%	102.11%	174.14%	100.00%	-
EY	5.91	5.91	5.98	6.55	6.90	4.05	7.05	-11.10%
YoY %	0.00%	-1.17%	-8.70%	-5.07%	70.37%	-42.55%	-	-
Horiz. %	83.83%	83.83%	84.82%	92.91%	97.87%	57.45%	100.00%	-
DY	9.13	3.91	5.33	5.00	9.98	4.18	5.92	33.52%
YoY %	133.50%	-26.64%	6.60%	-49.90%	138.76%	-29.39%	-	-
Horiz. %	154.22%	66.05%	90.03%	84.46%	168.58%	70.61%	100.00%	-
P/NAPS	4.71	5.05	4.99	5.07	4.86	5.41	4.53	2.63%
YoY %	-6.73%	1.20%	-1.58%	4.32%	-10.17%	19.43%	-	-
Horiz. %	103.97%	111.48%	110.15%	111.92%	107.28%	119.43%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	31/05/13	26/02/13	28/11/12	28/08/12	23/05/12	28/02/12	-
Price	4.40	4.40	4.36	4.15	4.10	4.05	4.03	-
P/RPS	6.00	6.07	5.99	5.73	5.61	5.70	5.65	4.09%
YoY %	-1.15%	1.34%	4.54%	2.14%	-1.58%	0.88%	-	-
Horiz. %	106.19%	107.43%	106.02%	101.42%	99.29%	100.88%	100.00%	-
P/EPS	17.00	17.13	17.16	15.85	14.81	24.59	14.93	9.05%
YoY %	-0.76%	-0.17%	8.26%	7.02%	-39.77%	64.70%	-	-
Horiz. %	113.86%	114.74%	114.94%	106.16%	99.20%	164.70%	100.00%	-
EY	5.88	5.84	5.83	6.31	6.75	4.07	6.70	-8.34%
YoY %	0.68%	0.17%	-7.61%	-6.52%	65.85%	-39.25%	-	-
Horiz. %	87.76%	87.16%	87.01%	94.18%	100.75%	60.75%	100.00%	-
DY	9.09	3.86	5.20	4.82	9.76	4.20	5.62	37.83%
YoY %	135.49%	-25.77%	7.88%	-50.61%	132.38%	-25.27%	-	-
Horiz. %	161.74%	68.68%	92.53%	85.77%	173.67%	74.73%	100.00%	-
P/NAPS	4.73	5.11	5.12	5.26	4.97	5.39	4.76	-0.42%
YoY %	-7.44%	-0.20%	-2.66%	5.84%	-7.79%	13.24%	-	-
Horiz. %	99.37%	107.35%	107.56%	110.50%	104.41%	113.24%	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