[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	78,932	310,541	231,005	152,454	76,417	297,541	224,029	-50.21%
YoY %	-74.58%	34.43%	51.52%	99.50%	-74.32%	32.81%	-	-
Horiz. %	35.23%	138.62%	103.11%	68.05%	34.11%	132.81%	100.00%	-
PBT	41,387	127,328	99,037	66,615	33,679	145,028	117,025	-50.08%
YoY %	-67.50%	28.57%	48.67%	97.79%	-76.78%	23.93%	-	-
Horiz. %	35.37%	108.80%	84.63%	56.92%	28.78%	123.93%	100.00%	-
Tax	-11,891	-41,363	-31,347	-20,662	-10,320	-42,889	-34,384	-50.82%
YoY %	71.25%	-31.95%	-51.71%	-100.21%	75.94%	-24.74%	-	-
Horiz. %	34.58%	120.30%	91.17%	60.09%	30.01%	124.74%	100.00%	-
NP	29,496	85,965	67,690	45,953	23,359	102,139	82,641	-49.77%
YoY %	-65.69%	27.00%	47.30%	96.73%	-77.13%	23.59%	-	-
Horiz. %	35.69%	104.02%	81.91%	55.61%	28.27%	123.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,496	85,965	67,690	45,953	23,359	102,139	82,641	-49.77%
YoY %	-65.69%	27.00%	47.30%	96.73%	-77.13%	23.59%	-	-
Horiz. %	35.69%	104.02%	81.91%	55.61%	28.27%	123.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.73%	32.49%	31.65%	31.02%	30.64%	29.57%	29.38%	-
YoY %	-11.57%	2.65%	2.03%	1.24%	3.62%	0.65%	-	-
Horiz. %	97.79%	110.59%	107.73%	105.58%	104.29%	100.65%	100.00%	-
Total Cost	49,436	224,576	163,315	106,501	53,058	195,402	141,388	-50.46%
YoY %	-77.99%	37.51%	53.35%	100.73%	-72.85%	38.20%	-	-
Horiz. %	34.96%	158.84%	115.51%	75.33%	37.53%	138.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	433,511	426,783	441,879	418,610	445,016	418,052	495,203	-8.51%
YoY %	1.58%	-3.42%	5.56%	-5.93%	6.45%	-15.58%	-	-
Horiz. %	87.54%	86.18%	89.23%	84.53%	89.87%	84.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	50,018	84,768	84,737	49,840	49,805	123,654	123,566	-45.36%
YoY %	-40.99%	0.04%	70.02%	0.07%	-59.72%	0.07%	-	-
Horiz. %	40.48%	68.60%	68.58%	40.33%	40.31%	100.07%	100.00%	-
Div Payout %	169.58%	98.61%	125.18%	108.46%	213.22%	121.07%	149.52%	-
YoY %	71.97%	-21.23%	15.42%	-49.13%	76.11%	-19.03%	-	-
Horiz. %	113.42%	65.95%	83.72%	72.54%	142.60%	80.97%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	433,511	426,783	441,879	418,610	445,016	418,052	495,203	-8.51%
YoY %	1.58%	-3.42%	5.56%	-5.93%	6.45%	-15.58%	-	-
Horiz. %	87.54%	86.18%	89.23%	84.53%	89.87%	84.42%	100.00%	-
NOSH	500,186	498,636	498,453	498,405	498,059	494,619	494,264	0.79%
YoY %	0.31%	0.04%	0.01%	0.07%	0.70%	0.07%	-	-
Horiz. %	101.20%	100.88%	100.85%	100.84%	100.77%	100.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	37.37%	27.68%	29.30%	30.14%	30.57%	34.33%	36.89%	-
YoY %	35.01%	-5.53%	-2.79%	-1.41%	-10.95%	-6.94%	-	-
Horiz. %	101.30%	75.03%	79.43%	81.70%	82.87%	93.06%	100.00%	-
ROE	6.80%	20.14%	15.32%	10.98%	5.25%	24.43%	16.69%	-
YoY %	-66.24%	31.46%	39.53%	109.14%	-78.51%	46.38%	-	-
Horiz. %	40.74%	120.67%	91.79%	65.79%	31.46%	146.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	15.78	62.28	46.34	30.59	15.34	60.16	45.33	-50.60%
YoY %	-74.66%	34.40%	51.49%	99.41%	-74.50%	32.72%	-	-
Horiz. %	34.81%	137.39%	102.23%	67.48%	33.84%	132.72%	100.00%	-
EPS	5.90	17.24	13.58	9.22	4.69	20.65	16.72	-50.15%
YoY %	-65.78%	26.95%	47.29%	96.59%	-77.29%	23.50%	-	-
Horiz. %	35.29%	103.11%	81.22%	55.14%	28.05%	123.50%	100.00%	-
DPS	10.00	17.00	17.00	10.00	10.00	25.00	25.00	-45.80%
YoY %	-41.18%	0.00%	70.00%	0.00%	-60.00%	0.00%	-	-
Horiz. %	40.00%	68.00%	68.00%	40.00%	40.00%	100.00%	100.00%	-
NAPS	0.8667	0.8559	0.8865	0.8399	0.8935	0.8452	1.0019	-9.23%
YoY %	1.26%	-3.45%	5.55%	-6.00%	5.71%	-15.64%	-	-
Horiz. %	86.51%	85.43%	88.48%	83.83%	89.18%	84.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 498,763
RPS	14.49	57.02	42.42	27.99	14.03	54.64	41.14	-50.22%
YoY %	-74.59%	34.42%	51.55%	99.50%	-74.32%	32.81%	-	-
Horiz. %	35.22%	138.60%	103.11%	68.04%	34.10%	132.81%	100.00%	-
EPS	5.42	15.79	12.43	8.44	4.29	18.75	15.17	-49.74%
YoY %	-65.67%	27.03%	47.27%	96.74%	-77.12%	23.60%	-	-
Horiz. %	35.73%	104.09%	81.94%	55.64%	28.28%	123.60%	100.00%	-
DPS	9.18	15.57	15.56	9.15	9.15	22.71	22.69	-45.38%
YoY %	-41.04%	0.06%	70.05%	0.00%	-59.71%	0.09%	-	-
Horiz. %	40.46%	68.62%	68.58%	40.33%	40.33%	100.09%	100.00%	-
NAPS	0.796	0.7837	0.8114	0.7687	0.8171	0.7676	0.9093	-8.51%
YoY %	1.57%	-3.41%	5.55%	-5.92%	6.45%	-15.58%	-	-
Horiz. %	87.54%	86.19%	89.23%	84.54%	89.86%	84.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.10	3.05	2.79	2.92	2.50	2.09	1.83	-
P/RPS	19.64	4.90	6.02	9.55	16.29	3.47	4.04	187.80%
YoY %	300.82%	-18.60%	-36.96%	-41.38%	369.45%	-14.11%	-	-
Horiz. %	486.14%	121.29%	149.01%	236.39%	403.22%	85.89%	100.00%	-
P/EPS	52.57	17.69	20.54	31.67	53.30	10.12	10.94	185.58%
YoY %	197.17%	-13.88%	-35.14%	-40.58%	426.68%	-7.50%	-	-
Horiz. %	480.53%	161.70%	187.75%	289.49%	487.20%	92.50%	100.00%	-
EY	1.90	5.65	4.87	3.16	1.88	9.88	9.14	-65.00%
YoY %	-66.37%	16.02%	54.11%	68.09%	-80.97%	8.10%	-	-
Horiz. %	20.79%	61.82%	53.28%	34.57%	20.57%	108.10%	100.00%	-
DY	3.23	5.57	6.09	3.42	4.00	11.96	13.66	-61.86%
YoY %	-42.01%	-8.54%	78.07%	-14.50%	-66.56%	-12.45%	-	-
Horiz. %	23.65%	40.78%	44.58%	25.04%	29.28%	87.55%	100.00%	-
P/NAPS	3.58	3.56	3.15	3.48	2.80	2.47	1.83	56.61%
YoY %	0.56%	13.02%	-9.48%	24.29%	13.36%	34.97%	-	-
Horiz. %	195.63%	194.54%	172.13%	190.16%	153.01%	134.97%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	31/05/10	24/02/10	30/11/09	27/08/09	21/05/09	25/02/09	-
Price	3.27	3.08	3.05	2.80	2.69	2.30	1.90	-
P/RPS	20.72	4.95	6.58	9.15	17.53	3.82	4.19	191.10%
YoY %	318.59%	-24.77%	-28.09%	-47.80%	358.90%	-8.83%	-	-
Horiz. %	494.51%	118.14%	157.04%	218.38%	418.38%	91.17%	100.00%	-
P/EPS	55.45	17.87	22.46	30.37	57.36	11.14	11.36	188.58%
YoY %	210.30%	-20.44%	-26.05%	-47.05%	414.90%	-1.94%	-	-
Horiz. %	488.12%	157.31%	197.71%	267.34%	504.93%	98.06%	100.00%	-
EY	1.80	5.60	4.45	3.29	1.74	8.98	8.80	-65.38%
YoY %	-67.86%	25.84%	35.26%	89.08%	-80.62%	2.05%	-	-
Horiz. %	20.45%	63.64%	50.57%	37.39%	19.77%	102.05%	100.00%	-
DY	3.06	5.52	5.57	3.57	3.72	10.87	13.16	-62.28%
YoY %	-44.57%	-0.90%	56.02%	-4.03%	-65.78%	-17.40%	-	-
Horiz. %	23.25%	41.95%	42.33%	27.13%	28.27%	82.60%	100.00%	-
P/NAPS	3.77	3.60	3.44	3.33	3.01	2.72	1.90	58.10%
YoY %	4.72%	4.65%	3.30%	10.63%	10.66%	43.16%	-	-
Horiz. %	198.42%	189.47%	181.05%	175.26%	158.42%	143.16%	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