[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	293,033	220,964	147,248	72,485	255,912	186,275	123,850	77.46%
YoY %	32.62%	50.06%	103.14%	-71.68%	37.38%	50.40%	-	-
Horiz. %	236.60%	178.41%	118.89%	58.53%	206.63%	150.40%	100.00%	-
PBT	142,744	110,970	75,181	36,897	129,780	83,322	56,034	86.41%
YoY %	28.63%	47.60%	103.76%	-71.57%	55.76%	48.70%	-	-
Horiz. %	254.75%	198.04%	134.17%	65.85%	231.61%	148.70%	100.00%	-
Tax	-37,949	-35,295	-23,832	-11,653	-29,294	-27,373	-19,616	55.19%
YoY %	-7.52%	-48.10%	-104.51%	60.22%	-7.02%	-39.54%	-	-
Horiz. %	193.46%	179.93%	121.49%	59.41%	149.34%	139.54%	100.00%	-
NP	104,795	75,675	51,349	25,244	100,486	55,949	36,418	102.17%
YoY %	38.48%	47.37%	103.41%	-74.88%	79.60%	53.63%	-	-
Horiz. %	287.76%	207.80%	141.00%	69.32%	275.92%	153.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,795	75,675	51,349	25,244	100,486	55,949	36,418	102.17%
YoY %	38.48%	47.37%	103.41%	-74.88%	79.60%	53.63%	-	-
Horiz. %	287.76%	207.80%	141.00%	69.32%	275.92%	153.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.59%	31.81%	31.70%	31.58%	22.57%	32.85%	35.01%	-
YoY %	-16.41%	0.35%	0.38%	39.92%	-31.29%	-6.17%	-	-
Horiz. %	75.95%	90.86%	90.55%	90.20%	64.47%	93.83%	100.00%	-
Total Cost	188,238	145,289	95,899	47,241	155,426	130,326	87,432	66.65%
YoY %	29.56%	51.50%	103.00%	-69.61%	19.26%	49.06%	-	-
Horiz. %	215.30%	166.17%	109.68%	54.03%	177.77%	149.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	924,217	893,886	886,505	876,886	848,570	803,024	799,491	10.13%
YoY %	3.39%	0.83%	1.10%	3.34%	5.67%	0.44%	-	-
Horiz. %	115.60%	111.81%	110.88%	109.68%	106.14%	100.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	58,873	49,012	24,498	-	48,779	48,736	24,343	80.07%
YoY %	20.12%	100.07%	0.00%	-	0.09%	100.21%	-	-
Horiz. %	241.85%	201.34%	100.64%	-	200.38%	200.21%	100.00%	-
Div Payout %	56.18%	64.77%	47.71%	-	48.54%	87.11%	66.84%	-
YoY %	-13.26%	35.76%	0.00%	-	-44.28%	30.33%	-	-
Horiz. %	84.05%	96.90%	71.38%	-	72.62%	130.33%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	924,217	893,886	886,505	876,886	848,570	803,024	799,491	10.13%
YoY %	3.39%	0.83%	1.10%	3.34%	5.67%	0.44%	-	-
Horiz. %	115.60%	111.81%	110.88%	109.68%	106.14%	100.44%	100.00%	-
NOSH	490,613	490,123	489,971	489,224	487,796	487,360	486,871	0.51%
YoY %	0.10%	0.03%	0.15%	0.29%	0.09%	0.10%	-	-
Horiz. %	100.77%	100.67%	100.64%	100.48%	100.19%	100.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	35.76%	34.25%	34.87%	34.83%	39.27%	30.04%	29.40%	-
YoY %	4.41%	-1.78%	0.11%	-11.31%	30.73%	2.18%	-	-
Horiz. %	121.63%	116.50%	118.61%	118.47%	133.57%	102.18%	100.00%	-
ROE	11.34%	8.47%	5.79%	2.88%	11.84%	6.97%	4.56%	-
YoY %	33.88%	46.29%	101.04%	-75.68%	69.87%	52.85%	-	-
Horiz. %	248.68%	185.75%	126.97%	63.16%	259.65%	152.85%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	59.73	45.08	30.05	14.82	52.46	38.22	25.44	76.55%
YoY %	32.50%	50.02%	102.77%	-71.75%	37.26%	50.24%	-	-
Horiz. %	234.79%	177.20%	118.12%	58.25%	206.21%	150.24%	100.00%	-
EPS	21.36	15.44	10.48	5.16	20.60	11.48	7.48	101.15%
YoY %	38.34%	47.33%	103.10%	-74.95%	79.44%	53.48%	-	-
Horiz. %	285.56%	206.42%	140.11%	68.98%	275.40%	153.48%	100.00%	-
DPS	12.00	10.00	5.00	0.00	10.00	10.00	5.00	79.16%
YoY %	20.00%	100.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	240.00%	200.00%	100.00%	0.00%	200.00%	200.00%	100.00%	-
NAPS	1.8838	1.8238	1.8093	1.7924	1.7396	1.6477	1.6421	9.57%
YoY %	3.29%	0.80%	0.94%	3.04%	5.58%	0.34%	-	-
Horiz. %	114.72%	111.07%	110.18%	109.15%	105.94%	100.34%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 489,224
RPS	53.81	40.57	27.04	13.31	46.99	34.20	22.74	77.48%
YoY %	32.63%	50.04%	103.16%	-71.67%	37.40%	50.40%	-	-
Horiz. %	236.63%	178.41%	118.91%	58.53%	206.64%	150.40%	100.00%	-
EPS	19.24	13.90	9.43	4.64	18.45	10.27	6.69	102.10%
YoY %	38.42%	47.40%	103.23%	-74.85%	79.65%	53.51%	-	-
Horiz. %	287.59%	207.77%	140.96%	69.36%	275.78%	153.51%	100.00%	-
DPS	10.81	9.00	4.50	0.00	8.96	8.95	4.47	80.07%
YoY %	20.11%	100.00%	0.00%	0.00%	0.11%	100.22%	-	-
Horiz. %	241.83%	201.34%	100.67%	0.00%	200.45%	200.22%	100.00%	-
NAPS	1.6971	1.6414	1.6278	1.6102	1.5582	1.4745	1.468	10.14%
YoY %	3.39%	0.84%	1.09%	3.34%	5.68%	0.44%	-	-
Horiz. %	115.61%	111.81%	110.89%	109.69%	106.14%	100.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.58	3.88	4.06	4.00	2.98	2.99	2.79	-
P/RPS	5.99	8.61	13.51	27.00	5.68	7.82	10.97	-33.16%
YoY %	-30.43%	-36.27%	-49.96%	375.35%	-27.37%	-28.71%	-	-
Horiz. %	54.60%	78.49%	123.15%	246.13%	51.78%	71.29%	100.00%	-
P/EPS	16.76	25.13	38.74	77.52	14.47	26.05	37.30	-41.30%
YoY %	-33.31%	-35.13%	-50.03%	435.73%	-44.45%	-30.16%	-	-
Horiz. %	44.93%	67.37%	103.86%	207.83%	38.79%	69.84%	100.00%	-
EY	5.97	3.98	2.58	1.29	6.91	3.84	2.68	70.48%
YoY %	50.00%	54.26%	100.00%	-81.33%	79.95%	43.28%	-	-
Horiz. %	222.76%	148.51%	96.27%	48.13%	257.84%	143.28%	100.00%	-
DY	3.35	2.58	1.23	0.00	3.36	3.34	1.79	51.80%
YoY %	29.84%	109.76%	0.00%	0.00%	0.60%	86.59%	-	-
Horiz. %	187.15%	144.13%	68.72%	0.00%	187.71%	186.59%	100.00%	-
P/NAPS	1.90	2.13	2.24	2.23	1.71	1.81	1.70	7.68%
YoY %	-10.80%	-4.91%	0.45%	30.41%	-5.52%	6.47%	-	-
Horiz. %	111.76%	125.29%	131.76%	131.18%	100.59%	106.47%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	26/02/08	16/11/07	28/08/07	25/05/07	26/02/07	27/11/06	-
Price	3.74	3.80	3.98	3.84	3.82	2.86	2.90	-
P/RPS	6.26	8.43	13.24	25.92	7.28	7.48	11.40	-32.91%
YoY %	-25.74%	-36.33%	-48.92%	256.04%	-2.67%	-34.39%	-	-
Horiz. %	54.91%	73.95%	116.14%	227.37%	63.86%	65.61%	100.00%	-
P/EPS	17.51	24.61	37.98	74.42	18.54	24.91	38.77	-41.10%
YoY %	-28.85%	-35.20%	-48.97%	301.40%	-25.57%	-35.75%	-	-
Horiz. %	45.16%	63.48%	97.96%	191.95%	47.82%	64.25%	100.00%	-
EY	5.71	4.06	2.63	1.34	5.39	4.01	2.58	69.74%
YoY %	40.64%	54.37%	96.27%	-75.14%	34.41%	55.43%	-	-
Horiz. %	221.32%	157.36%	101.94%	51.94%	208.91%	155.43%	100.00%	-
DY	3.21	2.63	1.26	0.00	2.62	3.50	1.72	51.52%
YoY %	22.05%	108.73%	0.00%	0.00%	-25.14%	103.49%	-	-
Horiz. %	186.63%	152.91%	73.26%	0.00%	152.33%	203.49%	100.00%	-
P/NAPS	1.99	2.08	2.20	2.14	2.20	1.74	1.77	8.11%
YoY %	-4.33%	-5.45%	2.80%	-2.73%	26.44%	-1.69%	-	-
Horiz. %	112.43%	117.51%	124.29%	120.90%	124.29%	98.31%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

672

HLIND

HONG LEONG INDUSTRIES BHD

632

YTLPOWR

YTL POWER INTERNATIONAL BHD

624

MPI

MALAYSIAN PACIFIC INDUSTRIES

599

DNEX

DAGANG NEXCHANGE BERHAD

566

NOTION

NOTION VTEC BHD

565

HEXCAP

HEXTAR CAPITAL BERHAD

438

GENTING

GENTING BHD

383

SNS

SNS NETWORK TECHNOLOGY BERHAD

381

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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