[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Cumulative Result
Revenue	369,300	277,826	184,187	92,724	358,731	269,636	179,518	61.68%
YoY %	32.92%	50.84%	98.64%	-74.15%	33.04%	50.20%	-	-
Horiz. %	205.72%	154.76%	102.60%	51.65%	199.83%	150.20%	100.00%	-
PBT	179,534	138,978	93,993	49,349	119,457	144,605	98,474	49.18%
YoY %	29.18%	47.86%	90.47%	-58.69%	-17.39%	46.85%	-	-
Horiz. %	182.32%	141.13%	95.45%	50.11%	121.31%	146.85%	100.00%	-
Tax	-48,737	-42,037	-27,448	-14,200	-36,281	-42,509	-28,798	41.96%
YoY %	-15.94%	-53.15%	-93.30%	60.86%	14.65%	-47.61%	-	-
Horiz. %	169.24%	145.97%	95.31%	49.31%	125.98%	147.61%	100.00%	-
NP	130,797	96,941	66,545	35,149	83,176	102,096	69,676	52.11%
YoY %	34.92%	45.68%	89.32%	-57.74%	-18.53%	46.53%	-	-
Horiz. %	187.72%	139.13%	95.51%	50.45%	119.38%	146.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,797	96,941	66,545	35,149	83,176	102,096	69,676	52.11%
YoY %	34.92%	45.68%	89.32%	-57.74%	-18.53%	46.53%	-	-
Horiz. %	187.72%	139.13%	95.51%	50.45%	119.38%	146.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.15%	30.25%	29.20%	28.77%	30.37%	29.40%	29.24%	-
YoY %	-10.25%	3.60%	1.49%	-5.27%	3.30%	0.55%	-	-
Horiz. %	92.85%	103.45%	99.86%	98.39%	103.86%	100.55%	100.00%	-
Total Cost	238,503	180,885	117,642	57,575	275,555	167,540	109,842	67.60%
YoY %	31.85%	53.76%	104.33%	-79.11%	64.47%	52.53%	-	-
Horiz. %	217.13%	164.68%	107.10%	52.42%	250.86%	152.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	438,162	433,437	400,845	418,791	379,720	426,795	392,343	7.63%
YoY %	1.09%	8.13%	-4.29%	10.29%	-11.03%	8.78%	-	-
Horiz. %	111.68%	110.47%	102.17%	106.74%	96.78%	108.78%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	86,553	86,463	50,836	50,793	85,852	85,752	50,416	43.32%
YoY %	0.10%	70.08%	0.08%	-40.84%	0.12%	70.09%	-	-
Horiz. %	171.68%	171.50%	100.83%	100.75%	170.29%	170.09%	100.00%	-
Div Payout %	66.17%	89.19%	76.39%	144.51%	103.22%	83.99%	72.36%	-
YoY %	-25.81%	16.76%	-47.14%	40.00%	22.90%	16.07%	-	-
Horiz. %	91.45%	123.26%	105.57%	199.71%	142.65%	116.07%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	438,162	433,437	400,845	418,791	379,720	426,795	392,343	7.63%
YoY %	1.09%	8.13%	-4.29%	10.29%	-11.03%	8.78%	-	-
Horiz. %	111.68%	110.47%	102.17%	106.74%	96.78%	108.78%	100.00%	-
NOSH	509,135	508,609	508,365	507,933	505,015	504,426	504,167	0.65%
YoY %	0.10%	0.05%	0.09%	0.58%	0.12%	0.05%	-	-
Horiz. %	100.99%	100.88%	100.83%	100.75%	100.17%	100.05%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	35.42%	34.89%	36.13%	37.91%	23.19%	37.86%	38.81%	-
YoY %	1.52%	-3.43%	-4.70%	63.48%	-38.75%	-2.45%	-	-
Horiz. %	91.27%	89.90%	93.09%	97.68%	59.75%	97.55%	100.00%	-
ROE	29.85%	22.37%	16.60%	8.39%	21.90%	23.92%	17.76%	-
YoY %	33.44%	34.76%	97.85%	-61.69%	-8.44%	34.68%	-	-
Horiz. %	168.07%	125.96%	93.47%	47.24%	123.31%	134.68%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	72.53	54.62	36.23	18.26	71.03	53.45	35.61	60.61%
YoY %	32.79%	50.76%	98.41%	-74.29%	32.89%	50.10%	-	-
Horiz. %	203.68%	153.38%	101.74%	51.28%	199.47%	150.10%	100.00%	-
EPS	25.69	19.06	13.09	6.92	16.47	20.24	13.82	51.12%
YoY %	34.78%	45.61%	89.16%	-57.98%	-18.63%	46.45%	-	-
Horiz. %	185.89%	137.92%	94.72%	50.07%	119.18%	146.45%	100.00%	-
DPS	17.00	17.00	10.00	10.00	17.00	17.00	10.00	42.39%
YoY %	0.00%	70.00%	0.00%	-41.18%	0.00%	70.00%	-	-
Horiz. %	170.00%	170.00%	100.00%	100.00%	170.00%	170.00%	100.00%	-
NAPS	0.8606	0.8522	0.7885	0.8245	0.7519	0.8461	0.7782	6.93%
YoY %	0.99%	8.08%	-4.37%	9.66%	-11.13%	8.73%	-	-
Horiz. %	110.59%	109.51%	101.32%	105.95%	96.62%	108.73%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 507,933
RPS	67.81	51.02	33.82	17.03	65.87	49.51	32.96	61.68%
YoY %	32.91%	50.86%	98.59%	-74.15%	33.04%	50.21%	-	-
Horiz. %	205.73%	154.79%	102.61%	51.67%	199.85%	150.21%	100.00%	-
EPS	24.02	17.80	12.22	6.45	15.27	18.75	12.79	52.16%
YoY %	34.94%	45.66%	89.46%	-57.76%	-18.56%	46.60%	-	-
Horiz. %	187.80%	139.17%	95.54%	50.43%	119.39%	146.60%	100.00%	-
DPS	15.89	15.88	9.33	9.33	15.76	15.75	9.26	43.28%
YoY %	0.06%	70.20%	0.00%	-40.80%	0.06%	70.09%	-	-
Horiz. %	171.60%	171.49%	100.76%	100.76%	170.19%	170.09%	100.00%	-
NAPS	0.8046	0.7959	0.736	0.769	0.6973	0.7837	0.7204	7.64%
YoY %	1.09%	8.14%	-4.29%	10.28%	-11.02%	8.79%	-	-
Horiz. %	111.69%	110.48%	102.17%	106.75%	96.79%	108.79%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	4.35	4.25	4.00	4.01	4.07	3.83	3.60	-
P/RPS	6.00	7.78	11.04	21.97	5.73	7.17	10.11	-29.35%
YoY %	-22.88%	-29.53%	-49.75%	283.42%	-20.08%	-29.08%	-	-
Horiz. %	59.35%	76.95%	109.20%	217.31%	56.68%	70.92%	100.00%	-
P/EPS	16.93	22.30	30.56	57.95	24.71	18.92	26.05	-24.95%
YoY %	-24.08%	-27.03%	-47.26%	134.52%	30.60%	-27.37%	-	-
Horiz. %	64.99%	85.60%	117.31%	222.46%	94.86%	72.63%	100.00%	-
EY	5.91	4.48	3.27	1.73	4.05	5.28	3.84	33.26%
YoY %	31.92%	37.00%	89.02%	-57.28%	-23.30%	37.50%	-	-
Horiz. %	153.91%	116.67%	85.16%	45.05%	105.47%	137.50%	100.00%	-
DY	3.91	4.00	2.50	2.49	4.18	4.44	2.78	25.50%
YoY %	-2.25%	60.00%	0.40%	-40.43%	-5.86%	59.71%	-	-
Horiz. %	140.65%	143.88%	89.93%	89.57%	150.36%	159.71%	100.00%	-
P/NAPS	5.05	4.99	5.07	4.86	5.41	4.53	4.63	5.95%
YoY %	1.20%	-1.58%	4.32%	-10.17%	19.43%	-2.16%	-	-
Horiz. %	109.07%	107.78%	109.50%	104.97%	116.85%	97.84%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/13	26/02/13	28/11/12	28/08/12	23/05/12	28/02/12	25/11/11	-
Price	4.40	4.36	4.15	4.10	4.05	4.03	3.60	-
P/RPS	6.07	7.98	11.45	22.46	5.70	7.54	10.11	-28.80%
YoY %	-23.93%	-30.31%	-49.02%	294.04%	-24.40%	-25.42%	-	-
Horiz. %	60.04%	78.93%	113.25%	222.16%	56.38%	74.58%	100.00%	-
P/EPS	17.13	22.88	31.70	59.25	24.59	19.91	26.05	-24.36%
YoY %	-25.13%	-27.82%	-46.50%	140.95%	23.51%	-23.57%	-	-
Horiz. %	65.76%	87.83%	121.69%	227.45%	94.40%	76.43%	100.00%	-
EY	5.84	4.37	3.15	1.69	4.07	5.02	3.84	32.21%
YoY %	33.64%	38.73%	86.39%	-58.48%	-18.92%	30.73%	-	-
Horiz. %	152.08%	113.80%	82.03%	44.01%	105.99%	130.73%	100.00%	-
DY	3.86	3.90	2.41	2.44	4.20	4.22	2.78	24.43%
YoY %	-1.03%	61.83%	-1.23%	-41.90%	-0.47%	51.80%	-	-
Horiz. %	138.85%	140.29%	86.69%	87.77%	151.08%	151.80%	100.00%	-
P/NAPS	5.11	5.12	5.26	4.97	5.39	4.76	4.63	6.79%
YoY %	-0.20%	-2.66%	5.84%	-7.79%	13.24%	2.81%	-	-
Horiz. %	110.37%	110.58%	113.61%	107.34%	116.41%	102.81%	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