[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -58.45%
YoY- -59.86%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 392,827 391,353 380,626 266,848 503,844 523,144 520,060 -17.04%
PBT 267,080 278,958 253,798 144,508 342,883 362,534 358,262 -17.76%
Tax -61,304 -61,525 -58,288 -35,688 -80,967 -86,046 -84,764 -19.41%
NP 205,776 217,433 195,510 108,820 261,916 276,488 273,498 -17.26%
-
NP to SH 205,776 217,433 195,510 108,820 261,916 276,488 273,498 -17.26%
-
Tax Rate 22.95% 22.06% 22.97% 24.70% 23.61% 23.73% 23.66% -
Total Cost 187,051 173,920 185,116 158,028 241,928 246,656 246,562 -16.80%
-
Net Worth 1,181,006 1,191,780 1,125,345 1,103,989 1,074,277 1,099,569 1,027,294 9.73%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 106,565 142,075 106,466 212,540 132,830 177,064 106,158 0.25%
Div Payout % 51.79% 65.34% 54.46% 195.31% 50.71% 64.04% 38.82% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,181,006 1,191,780 1,125,345 1,103,989 1,074,277 1,099,569 1,027,294 9.73%
NOSH 532,843 532,808 532,765 531,371 531,341 531,273 530,877 0.24%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 52.38% 55.56% 51.37% 40.78% 51.98% 52.85% 52.59% -
ROE 17.42% 18.24% 17.37% 9.86% 24.38% 25.15% 26.62% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 73.73 73.45 71.50 50.22 94.83 98.48 97.98 -17.25%
EPS 38.66 40.85 36.76 20.48 49.39 52.16 51.66 -17.55%
DPS 20.00 26.67 20.00 40.00 25.00 33.33 20.00 0.00%
NAPS 2.2165 2.2369 2.114 2.0777 2.0219 2.07 1.9354 9.45%
Adjusted Per Share Value based on latest NOSH - 531,371
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 72.13 71.86 69.89 49.00 92.52 96.06 95.49 -17.04%
EPS 37.79 39.93 35.90 19.98 48.09 50.77 50.22 -17.25%
DPS 19.57 26.09 19.55 39.03 24.39 32.51 19.49 0.27%
NAPS 2.1686 2.1884 2.0664 2.0272 1.9726 2.0191 1.8863 9.73%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.88 4.10 3.98 4.20 3.70 4.59 4.51 -
P/RPS 5.26 5.58 5.57 8.36 3.90 4.66 4.60 9.34%
P/EPS 10.05 10.05 10.84 20.51 7.51 8.82 8.75 9.66%
EY 9.95 9.95 9.23 4.88 13.32 11.34 11.42 -8.76%
DY 5.15 6.50 5.03 9.52 6.76 7.26 4.43 10.55%
P/NAPS 1.75 1.83 1.88 2.02 1.83 2.22 2.33 -17.35%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 25/11/20 27/08/20 29/06/20 27/02/20 28/11/19 -
Price 3.69 3.97 3.99 4.09 4.18 4.53 4.50 -
P/RPS 5.01 5.40 5.58 8.14 4.41 4.60 4.59 6.00%
P/EPS 9.55 9.73 10.86 19.97 8.48 8.70 8.73 6.16%
EY 10.47 10.28 9.20 5.01 11.79 11.49 11.45 -5.78%
DY 5.42 6.72 5.01 9.78 5.98 7.36 4.44 14.20%
P/NAPS 1.66 1.77 1.89 1.97 2.07 2.19 2.33 -20.21%

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