[LITRAK] QoQ TTM Result on 31-Dec-2007 [#3]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	294,860	294,990	293,033	290,601	279,310	268,190	255,912	9.87%
YoY %	-0.04%	0.67%	0.84%	4.04%	4.15%	4.80%	-	-
Horiz. %	115.22%	115.27%	114.51%	113.56%	109.14%	104.80%	100.00%	-
PBT	150,749	153,653	142,744	157,428	148,927	139,259	129,780	10.47%
YoY %	-1.89%	7.64%	-9.33%	5.71%	6.94%	7.30%	-	-
Horiz. %	116.16%	118.39%	109.99%	121.30%	114.75%	107.30%	100.00%	-
Tax	-38,294	-39,843	-37,949	-37,216	-33,510	-31,717	-29,294	19.49%
YoY %	3.89%	-4.99%	-1.97%	-11.06%	-5.65%	-8.27%	-	-
Horiz. %	130.72%	136.01%	129.55%	127.04%	114.39%	108.27%	100.00%	-
NP	112,455	113,810	104,795	120,212	115,417	107,542	100,486	7.76%
YoY %	-1.19%	8.60%	-12.82%	4.15%	7.32%	7.02%	-	-
Horiz. %	111.91%	113.26%	104.29%	119.63%	114.86%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,455	113,810	104,795	120,212	115,417	107,542	100,486	7.76%
YoY %	-1.19%	8.60%	-12.82%	4.15%	7.32%	7.02%	-	-
Horiz. %	111.91%	113.26%	104.29%	119.63%	114.86%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.40%	25.93%	26.59%	23.64%	22.50%	22.78%	22.57%	-
YoY %	-2.04%	-2.48%	12.48%	5.07%	-1.23%	0.93%	-	-
Horiz. %	112.54%	114.89%	117.81%	104.74%	99.69%	100.93%	100.00%	-
Total Cost	182,405	181,180	188,238	170,389	163,893	160,648	155,426	11.22%
YoY %	0.68%	-3.75%	10.48%	3.96%	2.02%	3.36%	-	-
Horiz. %	117.36%	116.57%	121.11%	109.63%	105.45%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,237	964,484	925,063	896,277	887,815	876,886	850,456	-32.46%
YoY %	-51.14%	4.26%	3.21%	0.95%	1.25%	3.11%	-	-
Horiz. %	55.41%	113.41%	108.77%	105.39%	104.39%	103.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	58,946	83,480	83,480	73,550	73,392	73,229	73,229	-13.43%
YoY %	-29.39%	0.00%	13.50%	0.22%	0.22%	0.00%	-	-
Horiz. %	80.50%	114.00%	114.00%	100.44%	100.22%	100.00%	100.00%	-
Div Payout %	52.42%	73.35%	79.66%	61.18%	63.59%	68.09%	72.88%	-
YoY %	-28.53%	-7.92%	30.21%	-3.79%	-6.61%	-6.57%	-	-
Horiz. %	71.93%	100.64%	109.30%	83.95%	87.25%	93.43%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	471,237	964,484	925,063	896,277	887,815	876,886	850,456	-32.46%
YoY %	-51.14%	4.26%	3.21%	0.95%	1.25%	3.11%	-	-
Horiz. %	55.41%	113.41%	108.77%	105.39%	104.39%	103.11%	100.00%	-
NOSH	494,011	493,645	491,062	491,434	490,695	489,224	488,880	0.69%
YoY %	0.07%	0.53%	-0.08%	0.15%	0.30%	0.07%	-	-
Horiz. %	101.05%	100.97%	100.45%	100.52%	100.37%	100.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	38.14%	38.58%	35.76%	41.37%	41.32%	40.10%	39.27%	-
YoY %	-1.14%	7.89%	-13.56%	0.12%	3.04%	2.11%	-	-
Horiz. %	97.12%	98.24%	91.06%	105.35%	105.22%	102.11%	100.00%	-
ROE	23.86%	11.80%	11.33%	13.41%	13.00%	12.26%	11.82%	-
YoY %	102.20%	4.15%	-15.51%	3.15%	6.04%	3.72%	-	-
Horiz. %	201.86%	99.83%	95.85%	113.45%	109.98%	103.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	59.69	59.76	59.67	59.13	56.92	54.82	52.35	9.11%
YoY %	-0.12%	0.15%	0.91%	3.88%	3.83%	4.72%	-	-
Horiz. %	114.02%	114.15%	113.98%	112.95%	108.73%	104.72%	100.00%	-
EPS	22.76	23.06	21.34	24.46	23.52	21.98	20.55	7.02%
YoY %	-1.30%	8.06%	-12.76%	4.00%	7.01%	6.96%	-	-
Horiz. %	110.75%	112.21%	103.84%	119.03%	114.45%	106.96%	100.00%	-
DPS	12.00	17.00	17.00	15.00	15.00	15.00	15.00	-13.78%
YoY %	-29.41%	0.00%	13.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	113.33%	113.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.9539	1.9538	1.8838	1.8238	1.8093	1.7924	1.7396	-32.93%
YoY %	-51.18%	3.72%	3.29%	0.80%	0.94%	3.04%	-	-
Horiz. %	54.83%	112.31%	108.29%	104.84%	104.01%	103.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 491,434
RPS	54.14	54.17	53.81	53.36	51.29	49.25	46.99	9.87%
YoY %	-0.06%	0.67%	0.84%	4.04%	4.14%	4.81%	-	-
Horiz. %	115.22%	115.28%	114.51%	113.56%	109.15%	104.81%	100.00%	-
EPS	20.65	20.90	19.24	22.07	21.19	19.75	18.45	7.77%
YoY %	-1.20%	8.63%	-12.82%	4.15%	7.29%	7.05%	-	-
Horiz. %	111.92%	113.28%	104.28%	119.62%	114.85%	107.05%	100.00%	-
DPS	10.82	15.33	15.33	13.51	13.48	13.45	13.45	-13.46%
YoY %	-29.42%	0.00%	13.47%	0.22%	0.22%	0.00%	-	-
Horiz. %	80.45%	113.98%	113.98%	100.45%	100.22%	100.00%	100.00%	-
NAPS	0.8653	1.771	1.6986	1.6458	1.6302	1.6102	1.5616	-32.46%
YoY %	-51.14%	4.26%	3.21%	0.96%	1.24%	3.11%	-	-
Horiz. %	55.41%	113.41%	108.77%	105.39%	104.39%	103.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.74	3.18	3.58	3.88	4.06	4.00	2.98	-
P/RPS	2.92	5.32	6.00	6.56	7.13	7.30	5.69	-35.82%
YoY %	-45.11%	-11.33%	-8.54%	-7.99%	-2.33%	28.30%	-	-
Horiz. %	51.32%	93.50%	105.45%	115.29%	125.31%	128.30%	100.00%	-
P/EPS	7.64	13.79	16.78	15.86	17.26	18.20	14.50	-34.68%
YoY %	-44.60%	-17.82%	5.80%	-8.11%	-5.16%	25.52%	-	-
Horiz. %	52.69%	95.10%	115.72%	109.38%	119.03%	125.52%	100.00%	-
EY	13.08	7.25	5.96	6.30	5.79	5.50	6.90	52.99%
YoY %	80.41%	21.64%	-5.40%	8.81%	5.27%	-20.29%	-	-
Horiz. %	189.57%	105.07%	86.38%	91.30%	83.91%	79.71%	100.00%	-
DY	6.90	5.35	4.75	3.87	3.69	3.75	5.03	23.38%
YoY %	28.97%	12.63%	22.74%	4.88%	-1.60%	-25.45%	-	-
Horiz. %	137.18%	106.36%	94.43%	76.94%	73.36%	74.55%	100.00%	-
P/NAPS	1.82	1.63	1.90	2.13	2.24	2.23	1.71	4.23%
YoY %	11.66%	-14.21%	-10.80%	-4.91%	0.45%	30.41%	-	-
Horiz. %	106.43%	95.32%	111.11%	124.56%	130.99%	130.41%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	22/08/08	28/05/08	26/02/08	16/11/07	28/08/07	25/05/07	-
Price	1.79	1.77	3.74	3.80	3.98	3.84	3.82	-
P/RPS	3.00	2.96	6.27	6.43	6.99	7.00	7.30	-44.63%
YoY %	1.35%	-52.79%	-2.49%	-8.01%	-0.14%	-4.11%	-	-
Horiz. %	41.10%	40.55%	85.89%	88.08%	95.75%	95.89%	100.00%	-
P/EPS	7.86	7.68	17.53	15.53	16.92	17.47	18.58	-43.55%
YoY %	2.34%	-56.19%	12.88%	-8.22%	-3.15%	-5.97%	-	-
Horiz. %	42.30%	41.33%	94.35%	83.58%	91.07%	94.03%	100.00%	-
EY	12.72	13.03	5.71	6.44	5.91	5.72	5.38	77.19%
YoY %	-2.38%	128.20%	-11.34%	8.97%	3.32%	6.32%	-	-
Horiz. %	236.43%	242.19%	106.13%	119.70%	109.85%	106.32%	100.00%	-
DY	6.70	9.60	4.55	3.95	3.77	3.91	3.93	42.57%
YoY %	-30.21%	110.99%	15.19%	4.77%	-3.58%	-0.51%	-	-
Horiz. %	170.48%	244.27%	115.78%	100.51%	95.93%	99.49%	100.00%	-
P/NAPS	1.88	0.91	1.99	2.08	2.20	2.14	2.20	-9.92%
YoY %	106.59%	-54.27%	-4.33%	-5.45%	2.80%	-2.73%	-	-
Horiz. %	85.45%	41.36%	90.45%	94.55%	100.00%	97.27%	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