[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	78,932	310,541	231,005	152,454	76,417	297,541	224,029	-50.21%
YoY %	-74.58%	34.43%	51.52%	99.50%	-74.32%	32.81%	-	-
Horiz. %	35.23%	138.62%	103.11%	68.05%	34.11%	132.81%	100.00%	-
PBT	41,387	127,328	99,037	66,615	33,679	145,028	117,025	-50.08%
YoY %	-67.50%	28.57%	48.67%	97.79%	-76.78%	23.93%	-	-
Horiz. %	35.37%	108.80%	84.63%	56.92%	28.78%	123.93%	100.00%	-
Tax	-11,891	-41,363	-31,347	-20,662	-10,320	-42,889	-34,384	-50.82%
YoY %	71.25%	-31.95%	-51.71%	-100.21%	75.94%	-24.74%	-	-
Horiz. %	34.58%	120.30%	91.17%	60.09%	30.01%	124.74%	100.00%	-
NP	29,496	85,965	67,690	45,953	23,359	102,139	82,641	-49.77%
YoY %	-65.69%	27.00%	47.30%	96.73%	-77.13%	23.59%	-	-
Horiz. %	35.69%	104.02%	81.91%	55.61%	28.27%	123.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,496	85,965	67,690	45,953	23,359	102,139	82,641	-49.77%
YoY %	-65.69%	27.00%	47.30%	96.73%	-77.13%	23.59%	-	-
Horiz. %	35.69%	104.02%	81.91%	55.61%	28.27%	123.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.73%	32.49%	31.65%	31.02%	30.64%	29.57%	29.38%	-
YoY %	-11.57%	2.65%	2.03%	1.24%	3.62%	0.65%	-	-
Horiz. %	97.79%	110.59%	107.73%	105.58%	104.29%	100.65%	100.00%	-
Total Cost	49,436	224,576	163,315	106,501	53,058	195,402	141,388	-50.46%
YoY %	-77.99%	37.51%	53.35%	100.73%	-72.85%	38.20%	-	-
Horiz. %	34.96%	158.84%	115.51%	75.33%	37.53%	138.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	433,511	426,783	441,879	418,610	445,016	418,052	495,203	-8.51%
YoY %	1.58%	-3.42%	5.56%	-5.93%	6.45%	-15.58%	-	-
Horiz. %	87.54%	86.18%	89.23%	84.53%	89.87%	84.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	50,018	84,768	84,737	49,840	49,805	123,654	123,566	-45.36%
YoY %	-40.99%	0.04%	70.02%	0.07%	-59.72%	0.07%	-	-
Horiz. %	40.48%	68.60%	68.58%	40.33%	40.31%	100.07%	100.00%	-
Div Payout %	169.58%	98.61%	125.18%	108.46%	213.22%	121.07%	149.52%	-
YoY %	71.97%	-21.23%	15.42%	-49.13%	76.11%	-19.03%	-	-
Horiz. %	113.42%	65.95%	83.72%	72.54%	142.60%	80.97%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	433,511	426,783	441,879	418,610	445,016	418,052	495,203	-8.51%
YoY %	1.58%	-3.42%	5.56%	-5.93%	6.45%	-15.58%	-	-
Horiz. %	87.54%	86.18%	89.23%	84.53%	89.87%	84.42%	100.00%	-
NOSH	500,186	498,636	498,453	498,405	498,059	494,619	494,264	0.79%
YoY %	0.31%	0.04%	0.01%	0.07%	0.70%	0.07%	-	-
Horiz. %	101.20%	100.88%	100.85%	100.84%	100.77%	100.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	37.37%	27.68%	29.30%	30.14%	30.57%	34.33%	36.89%	-
YoY %	35.01%	-5.53%	-2.79%	-1.41%	-10.95%	-6.94%	-	-
Horiz. %	101.30%	75.03%	79.43%	81.70%	82.87%	93.06%	100.00%	-
ROE	6.80%	20.14%	15.32%	10.98%	5.25%	24.43%	16.69%	-
YoY %	-66.24%	31.46%	39.53%	109.14%	-78.51%	46.38%	-	-
Horiz. %	40.74%	120.67%	91.79%	65.79%	31.46%	146.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	15.78	62.28	46.34	30.59	15.34	60.16	45.33	-50.60%
YoY %	-74.66%	34.40%	51.49%	99.41%	-74.50%	32.72%	-	-
Horiz. %	34.81%	137.39%	102.23%	67.48%	33.84%	132.72%	100.00%	-
EPS	5.90	17.24	13.58	9.22	4.69	20.65	16.72	-50.15%
YoY %	-65.78%	26.95%	47.29%	96.59%	-77.29%	23.50%	-	-
Horiz. %	35.29%	103.11%	81.22%	55.14%	28.05%	123.50%	100.00%	-
DPS	10.00	17.00	17.00	10.00	10.00	25.00	25.00	-45.80%
YoY %	-41.18%	0.00%	70.00%	0.00%	-60.00%	0.00%	-	-
Horiz. %	40.00%	68.00%	68.00%	40.00%	40.00%	100.00%	100.00%	-
NAPS	0.8667	0.8559	0.8865	0.8399	0.8935	0.8452	1.0019	-9.23%
YoY %	1.26%	-3.45%	5.55%	-6.00%	5.71%	-15.64%	-	-
Horiz. %	86.51%	85.43%	88.48%	83.83%	89.18%	84.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 498,763
RPS	14.49	57.02	42.42	27.99	14.03	54.64	41.14	-50.22%
YoY %	-74.59%	34.42%	51.55%	99.50%	-74.32%	32.81%	-	-
Horiz. %	35.22%	138.60%	103.11%	68.04%	34.10%	132.81%	100.00%	-
EPS	5.42	15.79	12.43	8.44	4.29	18.75	15.17	-49.74%
YoY %	-65.67%	27.03%	47.27%	96.74%	-77.12%	23.60%	-	-
Horiz. %	35.73%	104.09%	81.94%	55.64%	28.28%	123.60%	100.00%	-
DPS	9.18	15.57	15.56	9.15	9.15	22.71	22.69	-45.38%
YoY %	-41.04%	0.06%	70.05%	0.00%	-59.71%	0.09%	-	-
Horiz. %	40.46%	68.62%	68.58%	40.33%	40.33%	100.09%	100.00%	-
NAPS	0.796	0.7837	0.8114	0.7687	0.8171	0.7676	0.9093	-8.51%
YoY %	1.57%	-3.41%	5.55%	-5.92%	6.45%	-15.58%	-	-
Horiz. %	87.54%	86.19%	89.23%	84.54%	89.86%	84.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.10	3.05	2.79	2.92	2.50	2.09	1.83	-
P/RPS	19.64	4.90	6.02	9.55	16.29	3.47	4.04	187.80%
YoY %	300.82%	-18.60%	-36.96%	-41.38%	369.45%	-14.11%	-	-
Horiz. %	486.14%	121.29%	149.01%	236.39%	403.22%	85.89%	100.00%	-
P/EPS	52.57	17.69	20.54	31.67	53.30	10.12	10.94	185.58%
YoY %	197.17%	-13.88%	-35.14%	-40.58%	426.68%	-7.50%	-	-
Horiz. %	480.53%	161.70%	187.75%	289.49%	487.20%	92.50%	100.00%	-
EY	1.90	5.65	4.87	3.16	1.88	9.88	9.14	-65.00%
YoY %	-66.37%	16.02%	54.11%	68.09%	-80.97%	8.10%	-	-
Horiz. %	20.79%	61.82%	53.28%	34.57%	20.57%	108.10%	100.00%	-
DY	3.23	5.57	6.09	3.42	4.00	11.96	13.66	-61.86%
YoY %	-42.01%	-8.54%	78.07%	-14.50%	-66.56%	-12.45%	-	-
Horiz. %	23.65%	40.78%	44.58%	25.04%	29.28%	87.55%	100.00%	-
P/NAPS	3.58	3.56	3.15	3.48	2.80	2.47	1.83	56.61%
YoY %	0.56%	13.02%	-9.48%	24.29%	13.36%	34.97%	-	-
Horiz. %	195.63%	194.54%	172.13%	190.16%	153.01%	134.97%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	31/05/10	24/02/10	30/11/09	27/08/09	21/05/09	25/02/09	-
Price	3.27	3.08	3.05	2.80	2.69	2.30	1.90	-
P/RPS	20.72	4.95	6.58	9.15	17.53	3.82	4.19	191.10%
YoY %	318.59%	-24.77%	-28.09%	-47.80%	358.90%	-8.83%	-	-
Horiz. %	494.51%	118.14%	157.04%	218.38%	418.38%	91.17%	100.00%	-
P/EPS	55.45	17.87	22.46	30.37	57.36	11.14	11.36	188.58%
YoY %	210.30%	-20.44%	-26.05%	-47.05%	414.90%	-1.94%	-	-
Horiz. %	488.12%	157.31%	197.71%	267.34%	504.93%	98.06%	100.00%	-
EY	1.80	5.60	4.45	3.29	1.74	8.98	8.80	-65.38%
YoY %	-67.86%	25.84%	35.26%	89.08%	-80.62%	2.05%	-	-
Horiz. %	20.45%	63.64%	50.57%	37.39%	19.77%	102.05%	100.00%	-
DY	3.06	5.52	5.57	3.57	3.72	10.87	13.16	-62.28%
YoY %	-44.57%	-0.90%	56.02%	-4.03%	-65.78%	-17.40%	-	-
Horiz. %	23.25%	41.95%	42.33%	27.13%	28.27%	82.60%	100.00%	-
P/NAPS	3.77	3.60	3.44	3.33	3.01	2.72	1.90	58.10%
YoY %	4.72%	4.65%	3.30%	10.63%	10.66%	43.16%	-	-
Horiz. %	198.42%	189.47%	181.05%	175.26%	158.42%	143.16%	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