[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	152,454	76,417	297,541	224,029	149,075	74,442	293,033	-35.28%
YoY %	99.50%	-74.32%	32.81%	50.28%	100.26%	-74.60%	-	-
Horiz. %	52.03%	26.08%	101.54%	76.45%	50.87%	25.40%	100.00%	-
PBT	66,615	33,679	145,028	117,025	83,186	47,806	142,744	-39.80%
YoY %	97.79%	-76.78%	23.93%	40.68%	74.01%	-66.51%	-	-
Horiz. %	46.67%	23.59%	101.60%	81.98%	58.28%	33.49%	100.00%	-
Tax	-20,662	-10,320	-42,889	-34,384	-24,177	-13,547	-37,949	-33.29%
YoY %	-100.21%	75.94%	-24.74%	-42.22%	-78.47%	64.30%	-	-
Horiz. %	54.45%	27.19%	113.02%	90.61%	63.71%	35.70%	100.00%	-
NP	45,953	23,359	102,139	82,641	59,009	34,259	104,795	-42.25%
YoY %	96.73%	-77.13%	23.59%	40.05%	72.24%	-67.31%	-	-
Horiz. %	43.85%	22.29%	97.47%	78.86%	56.31%	32.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,953	23,359	102,139	82,641	59,009	34,259	104,795	-42.25%
YoY %	96.73%	-77.13%	23.59%	40.05%	72.24%	-67.31%	-	-
Horiz. %	43.85%	22.29%	97.47%	78.86%	56.31%	32.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.02%	30.64%	29.57%	29.38%	29.06%	28.34%	26.59%	-
YoY %	1.24%	3.62%	0.65%	1.10%	2.54%	6.58%	-	-
Horiz. %	116.66%	115.23%	111.21%	110.49%	109.29%	106.58%	100.00%	-
Total Cost	106,501	53,058	195,402	141,388	90,066	40,183	188,238	-31.56%
YoY %	100.73%	-72.85%	38.20%	56.98%	124.14%	-78.65%	-	-
Horiz. %	56.58%	28.19%	103.81%	75.11%	47.85%	21.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,610	445,016	418,052	495,203	471,035	964,484	924,217	-40.99%
YoY %	-5.93%	6.45%	-15.58%	5.13%	-51.16%	4.36%	-	-
Horiz. %	45.29%	48.15%	45.23%	53.58%	50.97%	104.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	49,840	49,805	123,654	123,566	24,689	-	58,873	-10.50%
YoY %	0.07%	-59.72%	0.07%	400.49%	0.00%	-	-	-
Horiz. %	84.66%	84.60%	210.04%	209.89%	41.94%	-	100.00%	-
Div Payout %	108.46%	213.22%	121.07%	149.52%	41.84%	-	56.18%	-
YoY %	-49.13%	76.11%	-19.03%	257.36%	0.00%	-	-	-
Horiz. %	193.06%	379.53%	215.50%	266.14%	74.47%	-	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	418,610	445,016	418,052	495,203	471,035	964,484	924,217	-40.99%
YoY %	-5.93%	6.45%	-15.58%	5.13%	-51.16%	4.36%	-	-
Horiz. %	45.29%	48.15%	45.23%	53.58%	50.97%	104.36%	100.00%	-
NOSH	498,405	498,059	494,619	494,264	493,799	493,645	490,613	1.05%
YoY %	0.07%	0.70%	0.07%	0.09%	0.03%	0.62%	-	-
Horiz. %	101.59%	101.52%	100.82%	100.74%	100.65%	100.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	30.14%	30.57%	34.33%	36.89%	39.58%	46.02%	35.76%	-
YoY %	-1.41%	-10.95%	-6.94%	-6.80%	-13.99%	28.69%	-	-
Horiz. %	84.28%	85.49%	96.00%	103.16%	110.68%	128.69%	100.00%	-
ROE	10.98%	5.25%	24.43%	16.69%	12.53%	3.55%	11.34%	-
YoY %	109.14%	-78.51%	46.38%	33.20%	252.96%	-68.69%	-	-
Horiz. %	96.83%	46.30%	215.43%	147.18%	110.49%	31.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	30.59	15.34	60.16	45.33	30.19	15.08	59.73	-35.96%
YoY %	99.41%	-74.50%	32.72%	50.15%	100.20%	-74.75%	-	-
Horiz. %	51.21%	25.68%	100.72%	75.89%	50.54%	25.25%	100.00%	-
EPS	9.22	4.69	20.65	16.72	11.95	6.94	21.36	-42.85%
YoY %	96.59%	-77.29%	23.50%	39.92%	72.19%	-67.51%	-	-
Horiz. %	43.16%	21.96%	96.68%	78.28%	55.95%	32.49%	100.00%	-
DPS	10.00	10.00	25.00	25.00	5.00	0.00	12.00	-11.43%
YoY %	0.00%	-60.00%	0.00%	400.00%	0.00%	0.00%	-	-
Horiz. %	83.33%	83.33%	208.33%	208.33%	41.67%	0.00%	100.00%	-
NAPS	0.8399	0.8935	0.8452	1.0019	0.9539	1.9538	1.8838	-41.60%
YoY %	-6.00%	5.71%	-15.64%	5.03%	-51.18%	3.72%	-	-
Horiz. %	44.59%	47.43%	44.87%	53.19%	50.64%	103.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 494,393
RPS	27.99	14.03	54.64	41.14	27.37	13.67	53.81	-35.29%
YoY %	99.50%	-74.32%	32.81%	50.31%	100.22%	-74.60%	-	-
Horiz. %	52.02%	26.07%	101.54%	76.45%	50.86%	25.40%	100.00%	-
EPS	8.44	4.29	18.75	15.17	10.84	6.29	19.24	-42.23%
YoY %	96.74%	-77.12%	23.60%	39.94%	72.34%	-67.31%	-	-
Horiz. %	43.87%	22.30%	97.45%	78.85%	56.34%	32.69%	100.00%	-
DPS	9.15	9.15	22.71	22.69	4.53	0.00	10.81	-10.51%
YoY %	0.00%	-59.71%	0.09%	400.88%	0.00%	0.00%	-	-
Horiz. %	84.64%	84.64%	210.08%	209.90%	41.91%	0.00%	100.00%	-
NAPS	0.7687	0.8171	0.7676	0.9093	0.8649	1.771	1.6971	-40.99%
YoY %	-5.92%	6.45%	-15.58%	5.13%	-51.16%	4.35%	-	-
Horiz. %	45.29%	48.15%	45.23%	53.58%	50.96%	104.35%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.92	2.50	2.09	1.83	1.74	3.18	3.58	-
P/RPS	9.55	16.29	3.47	4.04	5.76	21.09	5.99	36.43%
YoY %	-41.38%	369.45%	-14.11%	-29.86%	-72.69%	252.09%	-	-
Horiz. %	159.43%	271.95%	57.93%	67.45%	96.16%	352.09%	100.00%	-
P/EPS	31.67	53.30	10.12	10.94	14.56	45.82	16.76	52.78%
YoY %	-40.58%	426.68%	-7.50%	-24.86%	-68.22%	173.39%	-	-
Horiz. %	188.96%	318.02%	60.38%	65.27%	86.87%	273.39%	100.00%	-
EY	3.16	1.88	9.88	9.14	6.87	2.18	5.97	-34.53%
YoY %	68.09%	-80.97%	8.10%	33.04%	215.14%	-63.48%	-	-
Horiz. %	52.93%	31.49%	165.49%	153.10%	115.08%	36.52%	100.00%	-
DY	3.42	4.00	11.96	13.66	2.87	0.00	3.35	1.38%
YoY %	-14.50%	-66.56%	-12.45%	375.96%	0.00%	0.00%	-	-
Horiz. %	102.09%	119.40%	357.01%	407.76%	85.67%	0.00%	100.00%	-
P/NAPS	3.48	2.80	2.47	1.83	1.82	1.63	1.90	49.64%
YoY %	24.29%	13.36%	34.97%	0.55%	11.66%	-14.21%	-	-
Horiz. %	183.16%	147.37%	130.00%	96.32%	95.79%	85.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	27/08/09	21/05/09	25/02/09	27/11/08	22/08/08	28/05/08	-
Price	2.80	2.69	2.30	1.90	1.79	1.77	3.74	-
P/RPS	9.15	17.53	3.82	4.19	5.93	11.74	6.26	28.76%
YoY %	-47.80%	358.90%	-8.83%	-29.34%	-49.49%	87.54%	-	-
Horiz. %	146.17%	280.03%	61.02%	66.93%	94.73%	187.54%	100.00%	-
P/EPS	30.37	57.36	11.14	11.36	14.98	25.50	17.51	44.30%
YoY %	-47.05%	414.90%	-1.94%	-24.17%	-41.25%	45.63%	-	-
Horiz. %	173.44%	327.58%	63.62%	64.88%	85.55%	145.63%	100.00%	-
EY	3.29	1.74	8.98	8.80	6.68	3.92	5.71	-30.73%
YoY %	89.08%	-80.62%	2.05%	31.74%	70.41%	-31.35%	-	-
Horiz. %	57.62%	30.47%	157.27%	154.12%	116.99%	68.65%	100.00%	-
DY	3.57	3.72	10.87	13.16	2.79	0.00	3.21	7.33%
YoY %	-4.03%	-65.78%	-17.40%	371.68%	0.00%	0.00%	-	-
Horiz. %	111.21%	115.89%	338.63%	409.97%	86.92%	0.00%	100.00%	-
P/NAPS	3.33	3.01	2.72	1.90	1.88	0.91	1.99	40.90%
YoY %	10.63%	10.66%	43.16%	1.06%	106.59%	-54.27%	-	-
Horiz. %	167.34%	151.26%	136.68%	95.48%	94.47%	45.73%	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