[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -26.29%
YoY- 39.38%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 400,932 380,225 329,190 348,208 392,827 391,353 380,626 3.52%
PBT 242,279 260,948 202,696 206,652 267,080 278,958 253,798 -3.05%
Tax -79,431 -73,981 -51,886 -54,980 -61,304 -61,525 -58,288 22.93%
NP 162,848 186,966 150,810 151,672 205,776 217,433 195,510 -11.48%
-
NP to SH 162,848 186,966 150,810 151,672 205,776 217,433 195,510 -11.48%
-
Tax Rate 32.78% 28.35% 25.60% 26.61% 22.95% 22.06% 22.97% -
Total Cost 238,084 193,258 178,380 196,536 187,051 173,920 185,116 18.28%
-
Net Worth 1,212,918 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 5.12%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 133,235 177,622 106,570 213,137 106,565 142,075 106,466 16.14%
Div Payout % 81.82% 95.00% 70.67% 140.53% 51.79% 65.34% 54.46% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,212,918 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 5.12%
NOSH 533,083 532,868 532,868 532,843 532,843 532,808 532,765 0.03%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 40.62% 49.17% 45.81% 43.56% 52.38% 55.56% 51.37% -
ROE 13.43% 14.72% 12.51% 12.42% 17.42% 18.24% 17.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 75.23 71.35 61.78 65.35 73.73 73.45 71.50 3.45%
EPS 30.56 35.09 28.30 28.48 38.66 40.85 36.76 -11.59%
DPS 25.00 33.33 20.00 40.00 20.00 26.67 20.00 16.05%
NAPS 2.2759 2.3833 2.2616 2.2912 2.2165 2.2369 2.114 5.04%
Adjusted Per Share Value based on latest NOSH - 532,843
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 73.62 69.82 60.45 63.94 72.13 71.86 69.89 3.53%
EPS 29.90 34.33 27.69 27.85 37.79 39.93 35.90 -11.48%
DPS 24.46 32.62 19.57 39.14 19.57 26.09 19.55 16.12%
NAPS 2.2272 2.332 2.2128 2.2418 2.1686 2.1884 2.0664 5.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.91 3.76 3.78 3.70 3.88 4.10 3.98 -
P/RPS 5.20 5.27 6.12 5.66 5.26 5.58 5.57 -4.48%
P/EPS 12.80 10.72 13.36 13.00 10.05 10.05 10.84 11.72%
EY 7.81 9.33 7.49 7.69 9.95 9.95 9.23 -10.54%
DY 6.39 8.87 5.29 10.81 5.15 6.50 5.03 17.31%
P/NAPS 1.72 1.58 1.67 1.61 1.75 1.83 1.88 -5.76%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 25/11/20 -
Price 4.66 3.82 3.69 3.71 3.69 3.97 3.99 -
P/RPS 6.19 5.35 5.97 5.68 5.01 5.40 5.58 7.16%
P/EPS 15.25 10.89 13.04 13.03 9.55 9.73 10.86 25.42%
EY 6.56 9.19 7.67 7.67 10.47 10.28 9.20 -20.20%
DY 5.36 8.73 5.42 10.78 5.42 6.72 5.01 4.60%
P/NAPS 2.05 1.60 1.63 1.62 1.66 1.77 1.89 5.57%

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