[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	297,541	224,029	149,075	74,442	293,033	220,964	147,248	59.76%
YoY %	32.81%	50.28%	100.26%	-74.60%	32.62%	50.06%	-	-
Horiz. %	202.07%	152.14%	101.24%	50.56%	199.01%	150.06%	100.00%	-
PBT	145,028	117,025	83,186	47,806	142,744	110,970	75,181	54.90%
YoY %	23.93%	40.68%	74.01%	-66.51%	28.63%	47.60%	-	-
Horiz. %	192.91%	155.66%	110.65%	63.59%	189.87%	147.60%	100.00%	-
Tax	-42,889	-34,384	-24,177	-13,547	-37,949	-35,295	-23,832	47.90%
YoY %	-24.74%	-42.22%	-78.47%	64.30%	-7.52%	-48.10%	-	-
Horiz. %	179.96%	144.28%	101.45%	56.84%	159.24%	148.10%	100.00%	-
NP	102,139	82,641	59,009	34,259	104,795	75,675	51,349	58.09%
YoY %	23.59%	40.05%	72.24%	-67.31%	38.48%	47.37%	-	-
Horiz. %	198.91%	160.94%	114.92%	66.72%	204.08%	147.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,139	82,641	59,009	34,259	104,795	75,675	51,349	58.09%
YoY %	23.59%	40.05%	72.24%	-67.31%	38.48%	47.37%	-	-
Horiz. %	198.91%	160.94%	114.92%	66.72%	204.08%	147.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.57%	29.38%	29.06%	28.34%	26.59%	31.81%	31.70%	-
YoY %	0.65%	1.10%	2.54%	6.58%	-16.41%	0.35%	-	-
Horiz. %	93.28%	92.68%	91.67%	89.40%	83.88%	100.35%	100.00%	-
Total Cost	195,402	141,388	90,066	40,183	188,238	145,289	95,899	60.65%
YoY %	38.20%	56.98%	124.14%	-78.65%	29.56%	51.50%	-	-
Horiz. %	203.76%	147.43%	93.92%	41.90%	196.29%	151.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,052	495,203	471,035	964,484	924,217	893,886	886,505	-39.38%
YoY %	-15.58%	5.13%	-51.16%	4.36%	3.39%	0.83%	-	-
Horiz. %	47.16%	55.86%	53.13%	108.80%	104.25%	100.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	123,654	123,566	24,689	-	58,873	49,012	24,498	193.96%
YoY %	0.07%	400.49%	0.00%	-	20.12%	100.07%	-	-
Horiz. %	504.75%	504.39%	100.78%	-	240.32%	200.07%	100.00%	-
Div Payout %	121.07%	149.52%	41.84%	-	56.18%	64.77%	47.71%	-
YoY %	-19.03%	257.36%	0.00%	-	-13.26%	35.76%	-	-
Horiz. %	253.76%	313.39%	87.70%	-	117.75%	135.76%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	418,052	495,203	471,035	964,484	924,217	893,886	886,505	-39.38%
YoY %	-15.58%	5.13%	-51.16%	4.36%	3.39%	0.83%	-	-
Horiz. %	47.16%	55.86%	53.13%	108.80%	104.25%	100.83%	100.00%	-
NOSH	494,619	494,264	493,799	493,645	490,613	490,123	489,971	0.63%
YoY %	0.07%	0.09%	0.03%	0.62%	0.10%	0.03%	-	-
Horiz. %	100.95%	100.88%	100.78%	100.75%	100.13%	100.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	34.33%	36.89%	39.58%	46.02%	35.76%	34.25%	34.87%	-
YoY %	-6.94%	-6.80%	-13.99%	28.69%	4.41%	-1.78%	-	-
Horiz. %	98.45%	105.79%	113.51%	131.98%	102.55%	98.22%	100.00%	-
ROE	24.43%	16.69%	12.53%	3.55%	11.34%	8.47%	5.79%	-
YoY %	46.38%	33.20%	252.96%	-68.69%	33.88%	46.29%	-	-
Horiz. %	421.93%	288.26%	216.41%	61.31%	195.85%	146.29%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	60.16	45.33	30.19	15.08	59.73	45.08	30.05	58.77%
YoY %	32.72%	50.15%	100.20%	-74.75%	32.50%	50.02%	-	-
Horiz. %	200.20%	150.85%	100.47%	50.18%	198.77%	150.02%	100.00%	-
EPS	20.65	16.72	11.95	6.94	21.36	15.44	10.48	57.10%
YoY %	23.50%	39.92%	72.19%	-67.51%	38.34%	47.33%	-	-
Horiz. %	197.04%	159.54%	114.03%	66.22%	203.82%	147.33%	100.00%	-
DPS	25.00	25.00	5.00	0.00	12.00	10.00	5.00	192.11%
YoY %	0.00%	400.00%	0.00%	0.00%	20.00%	100.00%	-	-
Horiz. %	500.00%	500.00%	100.00%	0.00%	240.00%	200.00%	100.00%	-
NAPS	0.8452	1.0019	0.9539	1.9538	1.8838	1.8238	1.8093	-39.76%
YoY %	-15.64%	5.03%	-51.18%	3.72%	3.29%	0.80%	-	-
Horiz. %	46.71%	55.38%	52.72%	107.99%	104.12%	100.80%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 493,645
RPS	54.64	41.14	27.37	13.67	53.81	40.57	27.04	59.76%
YoY %	32.81%	50.31%	100.22%	-74.60%	32.63%	50.04%	-	-
Horiz. %	202.07%	152.14%	101.22%	50.55%	199.00%	150.04%	100.00%	-
EPS	18.75	15.17	10.84	6.29	19.24	13.90	9.43	58.05%
YoY %	23.60%	39.94%	72.34%	-67.31%	38.42%	47.40%	-	-
Horiz. %	198.83%	160.87%	114.95%	66.70%	204.03%	147.40%	100.00%	-
DPS	22.71	22.69	4.53	0.00	10.81	9.00	4.50	193.92%
YoY %	0.09%	400.88%	0.00%	0.00%	20.11%	100.00%	-	-
Horiz. %	504.67%	504.22%	100.67%	0.00%	240.22%	200.00%	100.00%	-
NAPS	0.7676	0.9093	0.8649	1.771	1.6971	1.6414	1.6278	-39.38%
YoY %	-15.58%	5.13%	-51.16%	4.35%	3.39%	0.84%	-	-
Horiz. %	47.16%	55.86%	53.13%	108.80%	104.26%	100.84%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.09	1.83	1.74	3.18	3.58	3.88	4.06	-
P/RPS	3.47	4.04	5.76	21.09	5.99	8.61	13.51	-59.56%
YoY %	-14.11%	-29.86%	-72.69%	252.09%	-30.43%	-36.27%	-	-
Horiz. %	25.68%	29.90%	42.64%	156.11%	44.34%	63.73%	100.00%	-
P/EPS	10.12	10.94	14.56	45.82	16.76	25.13	38.74	-59.10%
YoY %	-7.50%	-24.86%	-68.22%	173.39%	-33.31%	-35.13%	-	-
Horiz. %	26.12%	28.24%	37.58%	118.28%	43.26%	64.87%	100.00%	-
EY	9.88	9.14	6.87	2.18	5.97	3.98	2.58	144.57%
YoY %	8.10%	33.04%	215.14%	-63.48%	50.00%	54.26%	-	-
Horiz. %	382.95%	354.26%	266.28%	84.50%	231.40%	154.26%	100.00%	-
DY	11.96	13.66	2.87	0.00	3.35	2.58	1.23	354.93%
YoY %	-12.45%	375.96%	0.00%	0.00%	29.84%	109.76%	-	-
Horiz. %	972.36%	1,110.57%	233.33%	0.00%	272.36%	209.76%	100.00%	-
P/NAPS	2.47	1.83	1.82	1.63	1.90	2.13	2.24	6.72%
YoY %	34.97%	0.55%	11.66%	-14.21%	-10.80%	-4.91%	-	-
Horiz. %	110.27%	81.70%	81.25%	72.77%	84.82%	95.09%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	25/02/09	27/11/08	22/08/08	28/05/08	26/02/08	16/11/07	-
Price	2.30	1.90	1.79	1.77	3.74	3.80	3.98	-
P/RPS	3.82	4.19	5.93	11.74	6.26	8.43	13.24	-56.30%
YoY %	-8.83%	-29.34%	-49.49%	87.54%	-25.74%	-36.33%	-	-
Horiz. %	28.85%	31.65%	44.79%	88.67%	47.28%	63.67%	100.00%	-
P/EPS	11.14	11.36	14.98	25.50	17.51	24.61	37.98	-55.82%
YoY %	-1.94%	-24.17%	-41.25%	45.63%	-28.85%	-35.20%	-	-
Horiz. %	29.33%	29.91%	39.44%	67.14%	46.10%	64.80%	100.00%	-
EY	8.98	8.80	6.68	3.92	5.71	4.06	2.63	126.58%
YoY %	2.05%	31.74%	70.41%	-31.35%	40.64%	54.37%	-	-
Horiz. %	341.44%	334.60%	253.99%	149.05%	217.11%	154.37%	100.00%	-
DY	10.87	13.16	2.79	0.00	3.21	2.63	1.26	320.08%
YoY %	-17.40%	371.68%	0.00%	0.00%	22.05%	108.73%	-	-
Horiz. %	862.70%	1,044.44%	221.43%	0.00%	254.76%	208.73%	100.00%	-
P/NAPS	2.72	1.90	1.88	0.91	1.99	2.08	2.20	15.17%
YoY %	43.16%	1.06%	106.59%	-54.27%	-4.33%	-5.45%	-	-
Horiz. %	123.64%	86.36%	85.45%	41.36%	90.45%	94.55%	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

681

HLIND

HONG LEONG INDUSTRIES BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

630

DNEX

DAGANG NEXCHANGE BERHAD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

NOTION

NOTION VTEC BHD

572

GENTING

GENTING BHD

503

HEXCAP

HEXTAR CAPITAL BERHAD

465

PBBANK

PUBLIC BANK BHD

457

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