[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	382,548	381,378	383,184	373,932	375,834	375,022	375,772	1.19%
YoY %	0.31%	-0.47%	2.47%	-0.51%	0.22%	-0.20%	-	-
Horiz. %	101.80%	101.49%	101.97%	99.51%	100.02%	99.80%	100.00%	-
PBT	191,161	189,364	191,924	171,730	178,525	180,340	186,396	1.69%
YoY %	0.95%	-1.33%	11.76%	-3.81%	-1.01%	-3.25%	-	-
Horiz. %	102.56%	101.59%	102.97%	92.13%	95.78%	96.75%	100.00%	-
Tax	-51,432	-51,078	-51,432	-37,599	-49,332	-49,106	-53,808	-2.95%
YoY %	-0.69%	0.69%	-36.79%	23.78%	-0.46%	8.74%	-	-
Horiz. %	95.58%	94.93%	95.58%	69.88%	91.68%	91.26%	100.00%	-
NP	139,729	138,286	140,492	134,131	129,193	131,234	132,588	3.54%
YoY %	1.04%	-1.57%	4.74%	3.82%	-1.56%	-1.02%	-	-
Horiz. %	105.39%	104.30%	105.96%	101.16%	97.44%	98.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,729	138,286	140,492	134,131	129,193	131,234	132,588	3.54%
YoY %	1.04%	-1.57%	4.74%	3.82%	-1.56%	-1.02%	-	-
Horiz. %	105.39%	104.30%	105.96%	101.16%	97.44%	98.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.91%	26.97%	26.80%	21.89%	27.63%	27.23%	28.87%	-
YoY %	-0.22%	0.63%	22.43%	-20.77%	1.47%	-5.68%	-	-
Horiz. %	93.21%	93.42%	92.83%	75.82%	95.70%	94.32%	100.00%	-
Total Cost	242,818	243,092	242,692	239,801	246,641	243,788	243,184	-0.10%
YoY %	-0.11%	0.16%	1.21%	-2.77%	1.17%	0.25%	-	-
Horiz. %	99.85%	99.96%	99.80%	98.61%	101.42%	100.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	555,259	519,551	536,578	498,377	496,959	464,962	476,865	10.64%
YoY %	6.87%	-3.17%	7.67%	0.29%	6.88%	-2.50%	-	-
Horiz. %	116.44%	108.95%	112.52%	104.51%	104.21%	97.50%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	137,393	103,044	205,999	87,398	116,452	-	204,927	-23.34%
YoY %	33.33%	-49.98%	135.70%	-24.95%	0.00%	-	-	-
Horiz. %	67.04%	50.28%	100.52%	42.65%	56.83%	-	100.00%	-
Div Payout %	98.33%	74.52%	146.63%	65.16%	90.14%	-	154.56%	-
YoY %	31.95%	-49.18%	125.03%	-27.71%	0.00%	-	-	-
Horiz. %	63.62%	48.21%	94.87%	42.16%	58.32%	-	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	555,259	519,551	536,578	498,377	496,959	464,962	476,865	10.64%
YoY %	6.87%	-3.17%	7.67%	0.29%	6.88%	-2.50%	-	-
Horiz. %	116.44%	108.95%	112.52%	104.51%	104.21%	97.50%	100.00%	-
NOSH	515,226	515,223	514,999	514,108	513,759	513,033	512,318	0.37%
YoY %	0.00%	0.04%	0.17%	0.07%	0.14%	0.14%	-	-
Horiz. %	100.57%	100.57%	100.52%	100.35%	100.28%	100.14%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	36.53%	36.26%	36.66%	35.87%	34.38%	34.99%	35.28%	-
YoY %	0.74%	-1.09%	2.20%	4.33%	-1.74%	-0.82%	-	-
Horiz. %	103.54%	102.78%	103.91%	101.67%	97.45%	99.18%	100.00%	-
ROE	25.16%	26.62%	26.18%	26.91%	26.00%	28.22%	27.80%	-
YoY %	-5.48%	1.68%	-2.71%	3.50%	-7.87%	1.51%	-	-
Horiz. %	90.50%	95.76%	94.17%	96.80%	93.53%	101.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	74.25	74.02	74.40	72.73	73.15	73.10	73.35	0.81%
YoY %	0.31%	-0.51%	2.30%	-0.57%	0.07%	-0.34%	-	-
Horiz. %	101.23%	100.91%	101.43%	99.15%	99.73%	99.66%	100.00%	-
EPS	27.12	26.84	27.28	26.09	25.15	25.58	25.88	3.16%
YoY %	1.04%	-1.61%	4.56%	3.74%	-1.68%	-1.16%	-	-
Horiz. %	104.79%	103.71%	105.41%	100.81%	97.18%	98.84%	100.00%	-
DPS	26.67	20.00	40.00	17.00	22.67	0.00	40.00	-23.62%
YoY %	33.35%	-50.00%	135.29%	-25.01%	0.00%	0.00%	-	-
Horiz. %	66.68%	50.00%	100.00%	42.50%	56.68%	0.00%	100.00%	-
NAPS	1.0777	1.0084	1.0419	0.9694	0.9673	0.9063	0.9308	10.23%
YoY %	6.87%	-3.22%	7.48%	0.22%	6.73%	-2.63%	-	-
Horiz. %	115.78%	108.34%	111.94%	104.15%	103.92%	97.37%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 515,020
RPS	70.24	70.03	70.36	68.66	69.01	68.86	69.00	1.19%
YoY %	0.30%	-0.47%	2.48%	-0.51%	0.22%	-0.20%	-	-
Horiz. %	101.80%	101.49%	101.97%	99.51%	100.01%	99.80%	100.00%	-
EPS	25.66	25.39	25.80	24.63	23.72	24.10	24.35	3.54%
YoY %	1.06%	-1.59%	4.75%	3.84%	-1.58%	-1.03%	-	-
Horiz. %	105.38%	104.27%	105.95%	101.15%	97.41%	98.97%	100.00%	-
DPS	25.23	18.92	37.83	16.05	21.38	0.00	37.63	-23.33%
YoY %	33.35%	-49.99%	135.70%	-24.93%	0.00%	0.00%	-	-
Horiz. %	67.05%	50.28%	100.53%	42.65%	56.82%	0.00%	100.00%	-
NAPS	1.0196	0.954	0.9853	0.9151	0.9125	0.8538	0.8756	10.65%
YoY %	6.88%	-3.18%	7.67%	0.28%	6.88%	-2.49%	-	-
Horiz. %	116.45%	108.95%	112.53%	104.51%	104.21%	97.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	3.70	3.90	3.87	3.84	4.37	4.39	4.38	-
P/RPS	4.98	5.27	5.20	5.28	5.97	6.01	5.97	-11.35%
YoY %	-5.50%	1.35%	-1.52%	-11.56%	-0.67%	0.67%	-	-
Horiz. %	83.42%	88.27%	87.10%	88.44%	100.00%	100.67%	100.00%	-
P/EPS	13.64	14.53	14.19	14.72	17.38	17.16	16.92	-13.34%
YoY %	-6.13%	2.40%	-3.60%	-15.30%	1.28%	1.42%	-	-
Horiz. %	80.61%	85.87%	83.87%	87.00%	102.72%	101.42%	100.00%	-
EY	7.33	6.88	7.05	6.79	5.75	5.83	5.91	15.39%
YoY %	6.54%	-2.41%	3.83%	18.09%	-1.37%	-1.35%	-	-
Horiz. %	124.03%	116.41%	119.29%	114.89%	97.29%	98.65%	100.00%	-
DY	7.21	5.13	10.34	4.43	5.19	0.00	9.13	-14.52%
YoY %	40.55%	-50.39%	133.41%	-14.64%	0.00%	0.00%	-	-
Horiz. %	78.97%	56.19%	113.25%	48.52%	56.85%	0.00%	100.00%	-
P/NAPS	3.43	3.87	3.71	3.96	4.52	4.84	4.71	-19.00%
YoY %	-11.37%	4.31%	-6.31%	-12.39%	-6.61%	2.76%	-	-
Horiz. %	72.82%	82.17%	78.77%	84.08%	95.97%	102.76%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	27/11/14	28/08/14	30/05/14	28/02/14	28/11/13	27/08/13	-
Price	3.90	3.70	3.90	3.86	3.93	4.20	4.40	-
P/RPS	5.25	5.00	5.24	5.31	5.37	5.75	6.00	-8.49%
YoY %	5.00%	-4.58%	-1.32%	-1.12%	-6.61%	-4.17%	-	-
Horiz. %	87.50%	83.33%	87.33%	88.50%	89.50%	95.83%	100.00%	-
P/EPS	14.38	13.79	14.30	14.79	15.63	16.42	17.00	-10.53%
YoY %	4.28%	-3.57%	-3.31%	-5.37%	-4.81%	-3.41%	-	-
Horiz. %	84.59%	81.12%	84.12%	87.00%	91.94%	96.59%	100.00%	-
EY	6.95	7.25	6.99	6.76	6.40	6.09	5.88	11.75%
YoY %	-4.14%	3.72%	3.40%	5.62%	5.09%	3.57%	-	-
Horiz. %	118.20%	123.30%	118.88%	114.97%	108.84%	103.57%	100.00%	-
DY	6.84	5.41	10.26	4.40	5.77	0.00	9.09	-17.22%
YoY %	26.43%	-47.27%	133.18%	-23.74%	0.00%	0.00%	-	-
Horiz. %	75.25%	59.52%	112.87%	48.40%	63.48%	0.00%	100.00%	-
P/NAPS	3.62	3.67	3.74	3.98	4.06	4.63	4.73	-16.29%
YoY %	-1.36%	-1.87%	-6.03%	-1.97%	-12.31%	-2.11%	-	-
Horiz. %	76.53%	77.59%	79.07%	84.14%	85.84%	97.89%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

259

MYEG

MY E.G. SERVICES BHD

210

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

165

TENAGA

TENAGA NASIONAL BHD

149

GENTING

GENTING BHD

144

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More