[LITRAK] QoQ 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
Quarter Result
Revenue	72,069	73,716	74,763	72,485	69,637	62,425	63,643	8.63%
YoY %	-2.23%	-1.40%	3.14%	4.09%	11.55%	-1.91%	-	-
Horiz. %	113.24%	115.83%	117.47%	113.89%	109.42%	98.09%	100.00%	-
PBT	31,774	35,789	38,284	36,897	46,458	27,288	28,616	7.22%
YoY %	-11.22%	-6.52%	3.76%	-20.58%	70.25%	-4.64%	-	-
Horiz. %	111.04%	125.07%	133.79%	128.94%	162.35%	95.36%	100.00%	-
Tax	-2,654	-11,463	-12,179	-11,653	-1,921	-7,757	-10,386	-59.69%
YoY %	76.85%	5.88%	-4.51%	-506.61%	75.24%	25.31%	-	-
Horiz. %	25.55%	110.37%	117.26%	112.20%	18.50%	74.69%	100.00%	-
NP	29,120	24,326	26,105	25,244	44,537	19,531	18,230	36.60%
YoY %	19.71%	-6.81%	3.41%	-43.32%	128.03%	7.14%	-	-
Horiz. %	159.74%	133.44%	143.20%	138.48%	244.31%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,120	24,326	26,105	25,244	44,537	19,531	18,230	36.60%
YoY %	19.71%	-6.81%	3.41%	-43.32%	128.03%	7.14%	-	-
Horiz. %	159.74%	133.44%	143.20%	138.48%	244.31%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.35%	32.03%	31.81%	31.58%	4.13%	28.43%	36.29%	-
YoY %	-73.93%	0.69%	0.73%	664.65%	-85.47%	-21.66%	-	-
Horiz. %	23.01%	88.26%	87.66%	87.02%	11.38%	78.34%	100.00%	-
Total Cost	42,949	49,390	48,658	47,241	25,100	42,894	45,413	-3.64%
YoY %	-13.04%	1.50%	3.00%	88.21%	-41.48%	-5.55%	-	-
Horiz. %	94.57%	108.76%	107.15%	104.03%	55.27%	94.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	925,063	896,277	887,815	876,886	850,456	804,530	800,413	10.12%
YoY %	3.21%	0.95%	1.25%	3.11%	5.71%	0.51%	-	-
Horiz. %	115.57%	111.98%	110.92%	109.55%	106.25%	100.51%	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	34,374	24,571	24,534	-	24,444	24,413	24,371	25.74%
YoY %	39.90%	0.15%	0.00%	-	0.13%	0.17%	-	-
Horiz. %	141.04%	100.82%	100.67%	-	100.30%	100.17%	100.00%	-
Div Payout %	118.04%	101.01%	93.98%	-	54.88%	125.00%	133.69%	-
YoY %	16.86%	7.48%	0.00%	-	-56.10%	-6.50%	-	-
Horiz. %	88.29%	75.56%	70.30%	-	41.05%	93.50%	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	925,063	896,277	887,815	876,886	850,456	804,530	800,413	10.12%
YoY %	3.21%	0.95%	1.25%	3.11%	5.71%	0.51%	-	-
Horiz. %	115.57%	111.98%	110.92%	109.55%	106.25%	100.51%	100.00%	-
NOSH	491,062	491,434	490,695	489,224	488,880	488,275	487,433	0.49%
YoY %	-0.08%	0.15%	0.30%	0.07%	0.12%	0.17%	-	-
Horiz. %	100.74%	100.82%	100.67%	100.37%	100.30%	100.17%	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	40.41%	33.00%	34.92%	34.83%	63.96%	31.29%	28.64%	-
YoY %	22.45%	-5.50%	0.26%	-45.54%	104.41%	9.25%	-	-
Horiz. %	141.10%	115.22%	121.93%	121.61%	223.32%	109.25%	100.00%	-
ROE	3.15%	2.71%	2.94%	2.88%	5.24%	2.43%	2.28%	-
YoY %	16.24%	-7.82%	2.08%	-45.04%	115.64%	6.58%	-	-
Horiz. %	138.16%	118.86%	128.95%	126.32%	229.82%	106.58%	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	14.68	15.00	15.24	14.82	14.24	12.78	13.06	8.09%
YoY %	-2.13%	-1.57%	2.83%	4.07%	11.42%	-2.14%	-	-
Horiz. %	112.40%	114.85%	116.69%	113.48%	109.04%	97.86%	100.00%	-
EPS	5.93	4.95	5.32	5.16	9.11	4.00	3.74	35.93%
YoY %	19.80%	-6.95%	3.10%	-43.36%	127.75%	6.95%	-	-
Horiz. %	158.56%	132.35%	142.25%	137.97%	243.58%	106.95%	100.00%	-
DPS	7.00	5.00	5.00	0.00	5.00	5.00	5.00	25.12%
YoY %	40.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	100.00%	100.00%	0.00%	100.00%	100.00%	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	13.23	13.54	13.73	13.31	12.79	11.46	11.69	8.59%
YoY %	-2.29%	-1.38%	3.16%	4.07%	11.61%	-1.97%	-	-
Horiz. %	113.17%	115.83%	117.45%	113.86%	109.41%	98.03%	100.00%	-
EPS	5.35	4.47	4.79	4.64	8.18	3.59	3.35	36.58%
YoY %	19.69%	-6.68%	3.23%	-43.28%	127.86%	7.16%	-	-
Horiz. %	159.70%	133.43%	142.99%	138.51%	244.18%	107.16%	100.00%	-
DPS	6.31	4.51	4.51	0.00	4.49	4.48	4.48	25.62%
YoY %	39.91%	0.00%	0.00%	0.00%	0.22%	0.00%	-	-
Horiz. %	140.85%	100.67%	100.67%	0.00%	100.22%	100.00%	100.00%	-
NAPS	1.6986	1.6458	1.6302	1.6102	1.5616	1.4773	1.4697	10.12%
YoY %	3.21%	0.96%	1.24%	3.11%	5.71%	0.52%	-	-
Horiz. %	115.57%	111.98%	110.92%	109.56%	106.25%	100.52%	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	24.39	25.87	26.65	27.00	20.92	23.39	21.37	9.20%
YoY %	-5.72%	-2.93%	-1.30%	29.06%	-10.56%	9.45%	-	-
Horiz. %	114.13%	121.06%	124.71%	126.35%	97.89%	109.45%	100.00%	-
P/EPS	60.37	78.38	76.32	77.52	32.71	74.75	74.60	-13.14%
YoY %	-22.98%	2.70%	-1.55%	136.99%	-56.24%	0.20%	-	-
Horiz. %	80.92%	105.07%	102.31%	103.91%	43.85%	100.20%	100.00%	-
EY	1.66	1.28	1.31	1.29	3.06	1.34	1.34	15.33%
YoY %	29.69%	-2.29%	1.55%	-57.84%	128.36%	0.00%	-	-
Horiz. %	123.88%	95.52%	97.76%	96.27%	228.36%	100.00%	100.00%	-
DY	1.96	1.29	1.23	0.00	1.68	1.67	1.79	6.22%
YoY %	51.94%	4.88%	0.00%	0.00%	0.60%	-6.70%	-	-
Horiz. %	109.50%	72.07%	68.72%	0.00%	93.85%	93.30%	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	25.48	25.33	26.12	25.92	26.82	22.37	22.21	9.57%
YoY %	0.59%	-3.02%	0.77%	-3.36%	19.89%	0.72%	-	-
Horiz. %	114.72%	114.05%	117.60%	116.70%	120.76%	100.72%	100.00%	-
P/EPS	63.07	76.77	74.81	74.42	41.93	71.50	77.54	-12.85%
YoY %	-17.85%	2.62%	0.52%	77.49%	-41.36%	-7.79%	-	-
Horiz. %	81.34%	99.01%	96.48%	95.98%	54.08%	92.21%	100.00%	-
EY	1.59	1.30	1.34	1.34	2.38	1.40	1.29	14.94%
YoY %	22.31%	-2.99%	0.00%	-43.70%	70.00%	8.53%	-	-
Horiz. %	123.26%	100.78%	103.88%	103.88%	184.50%	108.53%	100.00%	-
DY	1.87	1.32	1.26	0.00	1.31	1.75	1.72	5.72%
YoY %	41.67%	4.76%	0.00%	0.00%	-25.14%	1.74%	-	-
Horiz. %	108.72%	76.74%	73.26%	0.00%	76.16%	101.74%	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