[LITRAK] YoY TTM Result on 30-Jun-2014 [#1]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 1.47%
YoY- 5.68%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 527,189 456,081 381,111 375,785 370,519 361,826 329,287 8.15%
PBT 284,709 252,801 195,906 173,112 176,784 117,584 143,756 12.05%
Tax -69,620 -61,106 -49,651 -37,005 -47,989 -35,770 -40,957 9.23%
NP 215,089 191,695 146,255 136,107 128,795 81,814 102,799 13.08%
-
NP to SH 215,089 191,695 146,255 136,107 128,795 81,814 102,799 13.08%
-
Tax Rate 24.45% 24.17% 25.34% 21.38% 27.15% 30.42% 28.49% -
Total Cost 312,100 264,386 234,856 239,678 241,724 280,012 226,488 5.48%
-
Net Worth 775,305 674,990 587,979 536,578 476,865 418,791 407,311 11.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 157,818 104,517 128,997 87,570 86,872 86,142 85,471 10.75%
Div Payout % 73.37% 54.52% 88.20% 64.34% 67.45% 105.29% 83.14% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 775,305 674,990 587,979 536,578 476,865 418,791 407,311 11.31%
NOSH 526,666 523,005 516,496 514,999 512,318 507,933 503,600 0.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 40.80% 42.03% 38.38% 36.22% 34.76% 22.61% 31.22% -
ROE 27.74% 28.40% 24.87% 25.37% 27.01% 19.54% 25.24% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 100.10 87.20 73.79 72.97 72.32 71.23 65.39 7.34%
EPS 40.84 36.65 28.32 26.43 25.14 16.11 20.41 12.24%
DPS 30.00 20.00 25.00 17.00 17.00 17.00 17.00 9.91%
NAPS 1.4721 1.2906 1.1384 1.0419 0.9308 0.8245 0.8088 10.48%
Adjusted Per Share Value based on latest NOSH - 514,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 96.80 83.75 69.98 69.00 68.04 66.44 60.46 8.15%
EPS 39.50 35.20 26.86 24.99 23.65 15.02 18.88 13.07%
DPS 28.98 19.19 23.69 16.08 15.95 15.82 15.69 10.75%
NAPS 1.4236 1.2394 1.0797 0.9853 0.8756 0.769 0.7479 11.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.89 5.69 4.25 3.87 4.38 4.01 3.85 -
P/RPS 5.88 6.52 5.76 5.30 6.06 5.63 5.89 -0.02%
P/EPS 14.42 15.52 15.01 14.64 17.42 24.90 18.86 -4.37%
EY 6.93 6.44 6.66 6.83 5.74 4.02 5.30 4.56%
DY 5.09 3.51 5.88 4.39 3.88 4.24 4.42 2.37%
P/NAPS 4.00 4.41 3.73 3.71 4.71 4.86 4.76 -2.85%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 28/08/14 27/08/13 28/08/12 26/08/11 -
Price 5.86 5.90 4.60 3.90 4.40 4.10 3.70 -
P/RPS 5.85 6.77 6.23 5.34 6.08 5.76 5.66 0.55%
P/EPS 14.35 16.10 16.24 14.76 17.50 25.45 18.13 -3.81%
EY 6.97 6.21 6.16 6.78 5.71 3.93 5.52 3.96%
DY 5.12 3.39 5.43 4.36 3.86 4.15 4.59 1.83%
P/NAPS 3.98 4.57 4.04 3.74 4.73 4.97 4.57 -2.27%

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

Post a Comment