[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	298,705	298,150	297,768	293,033	294,618	294,496	289,940	1.99%
YoY %	0.19%	0.13%	1.62%	-0.54%	0.04%	1.57%	-	-
Horiz. %	103.02%	102.83%	102.70%	101.07%	101.61%	101.57%	100.00%	-
PBT	156,033	166,372	191,224	142,744	147,960	150,362	147,588	3.76%
YoY %	-6.21%	-13.00%	33.96%	-3.53%	-1.60%	1.88%	-	-
Horiz. %	105.72%	112.73%	129.57%	96.72%	100.25%	101.88%	100.00%	-
Tax	-45,845	-48,354	-54,188	-37,949	-47,060	-47,664	-46,612	-1.09%
YoY %	5.19%	10.77%	-42.79%	19.36%	1.27%	-2.26%	-	-
Horiz. %	98.35%	103.74%	116.25%	81.41%	100.96%	102.26%	100.00%	-
NP	110,188	118,018	137,036	104,795	100,900	102,698	100,976	5.96%
YoY %	-6.63%	-13.88%	30.77%	3.86%	-1.75%	1.71%	-	-
Horiz. %	109.12%	116.88%	135.71%	103.78%	99.92%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,188	118,018	137,036	104,795	100,900	102,698	100,976	5.96%
YoY %	-6.63%	-13.88%	30.77%	3.86%	-1.75%	1.71%	-	-
Horiz. %	109.12%	116.88%	135.71%	103.78%	99.92%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.38%	29.06%	28.34%	26.59%	31.81%	31.70%	31.58%	-
YoY %	1.10%	2.54%	6.58%	-16.41%	0.35%	0.38%	-	-
Horiz. %	93.03%	92.02%	89.74%	84.20%	100.73%	100.38%	100.00%	-
Total Cost	188,517	180,132	160,732	188,238	193,718	191,798	188,964	-0.15%
YoY %	4.65%	12.07%	-14.61%	-2.83%	1.00%	1.50%	-	-
Horiz. %	99.76%	95.33%	85.06%	99.62%	102.52%	101.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	495,203	471,035	964,484	924,217	893,886	886,505	876,886	-31.55%
YoY %	5.13%	-51.16%	4.36%	3.39%	0.83%	1.10%	-	-
Horiz. %	56.47%	53.72%	109.99%	105.40%	101.94%	101.10%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	164,754	49,379	-	58,873	65,349	48,997	-	-
YoY %	233.65%	0.00%	-	-9.91%	33.37%	0.00%	-	-
Horiz. %	336.25%	100.78%	-	120.16%	133.37%	100.00%	-	-
Div Payout %	149.52%	41.84%	-	56.18%	64.77%	47.71%	-	-
YoY %	257.36%	0.00%	-	-13.26%	35.76%	0.00%	-	-
Horiz. %	313.39%	87.70%	-	117.75%	135.76%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	495,203	471,035	964,484	924,217	893,886	886,505	876,886	-31.55%
YoY %	5.13%	-51.16%	4.36%	3.39%	0.83%	1.10%	-	-
Horiz. %	56.47%	53.72%	109.99%	105.40%	101.94%	101.10%	100.00%	-
NOSH	494,264	493,799	493,645	490,613	490,123	489,971	489,224	0.68%
YoY %	0.09%	0.03%	0.62%	0.10%	0.03%	0.15%	-	-
Horiz. %	101.03%	100.94%	100.90%	100.28%	100.18%	100.15%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	36.89%	39.58%	46.02%	35.76%	34.25%	34.87%	34.83%	-
YoY %	-6.80%	-13.99%	28.69%	4.41%	-1.78%	0.11%	-	-
Horiz. %	105.91%	113.64%	132.13%	102.67%	98.33%	100.11%	100.00%	-
ROE	22.25%	25.06%	14.21%	11.34%	11.29%	11.58%	11.52%	-
YoY %	-11.21%	76.35%	25.31%	0.44%	-2.50%	0.52%	-	-
Horiz. %	193.14%	217.53%	123.35%	98.44%	98.00%	100.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	60.43	60.38	60.32	59.73	60.11	60.10	59.27	1.29%
YoY %	0.08%	0.10%	0.99%	-0.63%	0.02%	1.40%	-	-
Horiz. %	101.96%	101.87%	101.77%	100.78%	101.42%	101.40%	100.00%	-
EPS	22.29	23.90	27.76	21.36	20.59	20.96	20.64	5.23%
YoY %	-6.74%	-13.90%	29.96%	3.74%	-1.77%	1.55%	-	-
Horiz. %	107.99%	115.79%	134.50%	103.49%	99.76%	101.55%	100.00%	-
DPS	33.33	10.00	0.00	12.00	13.33	10.00	0.00	-
YoY %	233.30%	0.00%	0.00%	-9.98%	33.30%	0.00%	-	-
Horiz. %	333.30%	100.00%	0.00%	120.00%	133.30%	100.00%	-	-
NAPS	1.0019	0.9539	1.9538	1.8838	1.8238	1.8093	1.7924	-32.02%
YoY %	5.03%	-51.18%	3.72%	3.29%	0.80%	0.94%	-	-
Horiz. %	55.90%	53.22%	109.00%	105.10%	101.75%	100.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 491,062
RPS	54.85	54.75	54.68	53.81	54.10	54.08	53.24	1.99%
YoY %	0.18%	0.13%	1.62%	-0.54%	0.04%	1.58%	-	-
Horiz. %	103.02%	102.84%	102.70%	101.07%	101.62%	101.58%	100.00%	-
EPS	20.23	21.67	25.16	19.24	18.53	18.86	18.54	5.96%
YoY %	-6.65%	-13.87%	30.77%	3.83%	-1.75%	1.73%	-	-
Horiz. %	109.12%	116.88%	135.71%	103.78%	99.95%	101.73%	100.00%	-
DPS	30.25	9.07	0.00	10.81	12.00	9.00	0.00	-
YoY %	233.52%	0.00%	0.00%	-9.92%	33.33%	0.00%	-	-
Horiz. %	336.11%	100.78%	0.00%	120.11%	133.33%	100.00%	-	-
NAPS	0.9093	0.8649	1.771	1.6971	1.6414	1.6278	1.6102	-31.56%
YoY %	5.13%	-51.16%	4.35%	3.39%	0.84%	1.09%	-	-
Horiz. %	56.47%	53.71%	109.99%	105.40%	101.94%	101.09%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.83	1.74	3.18	3.58	3.88	4.06	4.00	-
P/RPS	3.03	2.88	5.27	5.99	6.45	6.75	6.75	-41.23%
YoY %	5.21%	-45.35%	-12.02%	-7.13%	-4.44%	0.00%	-	-
Horiz. %	44.89%	42.67%	78.07%	88.74%	95.56%	100.00%	100.00%	-
P/EPS	8.21	7.28	11.46	16.76	18.85	19.37	19.38	-43.44%
YoY %	12.77%	-36.47%	-31.62%	-11.09%	-2.68%	-0.05%	-	-
Horiz. %	42.36%	37.56%	59.13%	86.48%	97.27%	99.95%	100.00%	-
EY	12.18	13.74	8.73	5.97	5.31	5.16	5.16	76.82%
YoY %	-11.35%	57.39%	46.23%	12.43%	2.91%	0.00%	-	-
Horiz. %	236.05%	266.28%	169.19%	115.70%	102.91%	100.00%	100.00%	-
DY	18.21	5.75	0.00	3.35	3.44	2.46	0.00	-
YoY %	216.70%	0.00%	0.00%	-2.62%	39.84%	0.00%	-	-
Horiz. %	740.24%	233.74%	0.00%	136.18%	139.84%	100.00%	-	-
P/NAPS	1.83	1.82	1.63	1.90	2.13	2.24	2.23	-12.29%
YoY %	0.55%	11.66%	-14.21%	-10.80%	-4.91%	0.45%	-	-
Horiz. %	82.06%	81.61%	73.09%	85.20%	95.52%	100.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	27/11/08	22/08/08	28/05/08	26/02/08	16/11/07	28/08/07	-
Price	1.90	1.79	1.77	3.74	3.80	3.98	3.84	-
P/RPS	3.14	2.96	2.93	6.26	6.32	6.62	6.48	-38.17%
YoY %	6.08%	1.02%	-53.19%	-0.95%	-4.53%	2.16%	-	-
Horiz. %	48.46%	45.68%	45.22%	96.60%	97.53%	102.16%	100.00%	-
P/EPS	8.52	7.49	6.38	17.51	18.46	18.99	18.60	-40.43%
YoY %	13.75%	17.40%	-63.56%	-5.15%	-2.79%	2.10%	-	-
Horiz. %	45.81%	40.27%	34.30%	94.14%	99.25%	102.10%	100.00%	-
EY	11.73	13.35	15.68	5.71	5.42	5.27	5.37	67.95%
YoY %	-12.13%	-14.86%	174.61%	5.35%	2.85%	-1.86%	-	-
Horiz. %	218.44%	248.60%	291.99%	106.33%	100.93%	98.14%	100.00%	-
DY	17.54	5.59	0.00	3.21	3.51	2.51	0.00	-
YoY %	213.77%	0.00%	0.00%	-8.55%	39.84%	0.00%	-	-
Horiz. %	698.80%	222.71%	0.00%	127.89%	139.84%	100.00%	-	-
P/NAPS	1.90	1.88	0.91	1.99	2.08	2.20	2.14	-7.59%
YoY %	1.06%	106.59%	-54.27%	-4.33%	-5.45%	2.80%	-	-
Horiz. %	88.79%	87.85%	42.52%	92.99%	97.20%	102.80%	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