[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.64%
YoY- -22.13%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 315,728 310,541 308,006 304,908 305,668 297,541 298,705 3.77%
PBT 165,548 127,328 132,049 133,230 134,716 145,028 156,033 4.03%
Tax -47,564 -41,363 -41,796 -41,324 -41,280 -42,889 -45,845 2.49%
NP 117,984 85,965 90,253 91,906 93,436 102,139 110,188 4.67%
-
NP to SH 117,984 85,965 90,253 91,906 93,436 102,139 110,188 4.67%
-
Tax Rate 28.73% 32.49% 31.65% 31.02% 30.64% 29.57% 29.38% -
Total Cost 197,744 224,576 217,753 213,002 212,232 195,402 188,517 3.24%
-
Net Worth 433,511 426,783 441,879 418,610 445,016 418,052 495,203 -8.51%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 200,074 84,768 112,982 99,681 199,223 123,654 164,754 13.86%
Div Payout % 169.58% 98.61% 125.18% 108.46% 213.22% 121.07% 149.52% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 433,511 426,783 441,879 418,610 445,016 418,052 495,203 -8.51%
NOSH 500,186 498,636 498,453 498,405 498,059 494,619 494,264 0.79%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 37.37% 27.68% 29.30% 30.14% 30.57% 34.33% 36.89% -
ROE 27.22% 20.14% 20.42% 21.95% 21.00% 24.43% 22.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.12 62.28 61.79 61.18 61.37 60.16 60.43 2.95%
EPS 23.60 17.24 18.11 18.44 18.76 20.65 22.29 3.89%
DPS 40.00 17.00 22.67 20.00 40.00 25.00 33.33 12.96%
NAPS 0.8667 0.8559 0.8865 0.8399 0.8935 0.8452 1.0019 -9.23%
Adjusted Per Share Value based on latest NOSH - 498,763
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.97 57.02 56.56 55.99 56.13 54.64 54.85 3.76%
EPS 21.66 15.79 16.57 16.88 17.16 18.75 20.23 4.67%
DPS 36.74 15.57 20.75 18.30 36.58 22.71 30.25 13.87%
NAPS 0.796 0.7837 0.8114 0.7687 0.8171 0.7676 0.9093 -8.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.10 3.05 2.79 2.92 2.50 2.09 1.83 -
P/RPS 4.91 4.90 4.52 4.77 4.07 3.47 3.03 38.08%
P/EPS 13.14 17.69 15.41 15.84 13.33 10.12 8.21 36.94%
EY 7.61 5.65 6.49 6.32 7.50 9.88 12.18 -26.97%
DY 12.90 5.57 8.12 6.85 16.00 11.96 18.21 -20.58%
P/NAPS 3.58 3.56 3.15 3.48 2.80 2.47 1.83 56.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 -
Price 3.27 3.08 3.05 2.80 2.69 2.30 1.90 -
P/RPS 5.18 4.95 4.94 4.58 4.38 3.82 3.14 39.74%
P/EPS 13.86 17.87 16.84 15.18 14.34 11.14 8.52 38.44%
EY 7.21 5.60 5.94 6.59 6.97 8.98 11.73 -27.77%
DY 12.23 5.52 7.43 7.14 14.87 10.87 17.54 -21.42%
P/NAPS 3.77 3.60 3.44 3.33 3.01 2.72 1.90 58.10%

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