[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	184,187	92,724	358,731	269,636	179,518	89,629	318,590	-30.53%
YoY %	98.64%	-74.15%	33.04%	50.20%	100.29%	-71.87%	-	-
Horiz. %	57.81%	29.10%	112.60%	84.63%	56.35%	28.13%	100.00%	-
PBT	93,993	49,349	119,457	144,605	98,474	51,222	133,921	-20.97%
YoY %	90.47%	-58.69%	-17.39%	46.85%	92.25%	-61.75%	-	-
Horiz. %	70.19%	36.85%	89.20%	107.98%	73.53%	38.25%	100.00%	-
Tax	-27,448	-14,200	-36,281	-42,509	-28,798	-14,711	-38,137	-19.64%
YoY %	-93.30%	60.86%	14.65%	-47.61%	-95.76%	61.43%	-	-
Horiz. %	71.97%	37.23%	95.13%	111.46%	75.51%	38.57%	100.00%	-
NP	66,545	35,149	83,176	102,096	69,676	36,511	95,784	-21.50%
YoY %	89.32%	-57.74%	-18.53%	46.53%	90.84%	-61.88%	-	-
Horiz. %	69.47%	36.70%	86.84%	106.59%	72.74%	38.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,545	35,149	83,176	102,096	69,676	36,511	95,784	-21.50%
YoY %	89.32%	-57.74%	-18.53%	46.53%	90.84%	-61.88%	-	-
Horiz. %	69.47%	36.70%	86.84%	106.59%	72.74%	38.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.20%	28.77%	30.37%	29.40%	29.24%	28.72%	28.48%	-
YoY %	1.49%	-5.27%	3.30%	0.55%	1.81%	0.84%	-	-
Horiz. %	102.53%	101.02%	106.64%	103.23%	102.67%	100.84%	100.00%	-
Total Cost	117,642	57,575	275,555	167,540	109,842	53,118	222,806	-34.59%
YoY %	104.33%	-79.11%	64.47%	52.53%	106.79%	-76.16%	-	-
Horiz. %	52.80%	25.84%	123.67%	75.20%	49.30%	23.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	400,845	418,791	379,720	426,795	392,343	407,311	367,415	5.96%
YoY %	-4.29%	10.29%	-11.03%	8.78%	-3.67%	10.86%	-	-
Horiz. %	109.10%	113.98%	103.35%	116.16%	106.78%	110.86%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	50,836	50,793	85,852	85,752	50,416	50,360	85,293	-29.11%
YoY %	0.08%	-40.84%	0.12%	70.09%	0.11%	-40.96%	-	-
Horiz. %	59.60%	59.55%	100.66%	100.54%	59.11%	59.04%	100.00%	-
Div Payout %	76.39%	144.51%	103.22%	83.99%	72.36%	137.93%	89.05%	-
YoY %	-47.14%	40.00%	22.90%	16.07%	-47.54%	54.89%	-	-
Horiz. %	85.78%	162.28%	115.91%	94.32%	81.26%	154.89%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	400,845	418,791	379,720	426,795	392,343	407,311	367,415	5.96%
YoY %	-4.29%	10.29%	-11.03%	8.78%	-3.67%	10.86%	-	-
Horiz. %	109.10%	113.98%	103.35%	116.16%	106.78%	110.86%	100.00%	-
NOSH	508,365	507,933	505,015	504,426	504,167	503,600	501,727	0.87%
YoY %	0.09%	0.58%	0.12%	0.05%	0.11%	0.37%	-	-
Horiz. %	101.32%	101.24%	100.66%	100.54%	100.49%	100.37%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	36.13%	37.91%	23.19%	37.86%	38.81%	40.74%	30.06%	-
YoY %	-4.70%	63.48%	-38.75%	-2.45%	-4.74%	35.53%	-	-
Horiz. %	120.19%	126.11%	77.15%	125.95%	129.11%	135.53%	100.00%	-
ROE	16.60%	8.39%	21.90%	23.92%	17.76%	8.96%	26.07%	-
YoY %	97.85%	-61.69%	-8.44%	34.68%	98.21%	-65.63%	-	-
Horiz. %	63.67%	32.18%	84.00%	91.75%	68.12%	34.37%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	36.23	18.26	71.03	53.45	35.61	17.80	63.50	-31.13%
YoY %	98.41%	-74.29%	32.89%	50.10%	100.06%	-71.97%	-	-
Horiz. %	57.06%	28.76%	111.86%	84.17%	56.08%	28.03%	100.00%	-
EPS	13.09	6.92	16.47	20.24	13.82	7.25	19.09	-22.18%
YoY %	89.16%	-57.98%	-18.63%	46.45%	90.62%	-62.02%	-	-
Horiz. %	68.57%	36.25%	86.28%	106.02%	72.39%	37.98%	100.00%	-
DPS	10.00	10.00	17.00	17.00	10.00	10.00	17.00	-29.72%
YoY %	0.00%	-41.18%	0.00%	70.00%	0.00%	-41.18%	-	-
Horiz. %	58.82%	58.82%	100.00%	100.00%	58.82%	58.82%	100.00%	-
NAPS	0.7885	0.8245	0.7519	0.8461	0.7782	0.8088	0.7323	5.03%
YoY %	-4.37%	9.66%	-11.13%	8.73%	-3.78%	10.45%	-	-
Horiz. %	107.67%	112.59%	102.68%	115.54%	106.27%	110.45%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 504,984
RPS	33.82	17.03	65.87	49.51	32.96	16.46	58.50	-30.53%
YoY %	98.59%	-74.15%	33.04%	50.21%	100.24%	-71.86%	-	-
Horiz. %	57.81%	29.11%	112.60%	84.63%	56.34%	28.14%	100.00%	-
EPS	12.22	6.45	15.27	18.75	12.79	6.70	17.59	-21.50%
YoY %	89.46%	-57.76%	-18.56%	46.60%	90.90%	-61.91%	-	-
Horiz. %	69.47%	36.67%	86.81%	106.59%	72.71%	38.09%	100.00%	-
DPS	9.33	9.33	15.76	15.75	9.26	9.25	15.66	-29.12%
YoY %	0.00%	-40.80%	0.06%	70.09%	0.11%	-40.93%	-	-
Horiz. %	59.58%	59.58%	100.64%	100.57%	59.13%	59.07%	100.00%	-
NAPS	0.736	0.769	0.6973	0.7837	0.7204	0.7479	0.6747	5.95%
YoY %	-4.29%	10.28%	-11.02%	8.79%	-3.68%	10.85%	-	-
Horiz. %	109.09%	113.98%	103.35%	116.16%	106.77%	110.85%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	4.00	4.01	4.07	3.83	3.60	3.85	3.52	-
P/RPS	11.04	21.97	5.73	7.17	10.11	21.63	5.54	58.15%
YoY %	-49.75%	283.42%	-20.08%	-29.08%	-53.26%	290.43%	-	-
Horiz. %	199.28%	396.57%	103.43%	129.42%	182.49%	390.43%	100.00%	-
P/EPS	30.56	57.95	24.71	18.92	26.05	53.10	18.44	39.91%
YoY %	-47.26%	134.52%	30.60%	-27.37%	-50.94%	187.96%	-	-
Horiz. %	165.73%	314.26%	134.00%	102.60%	141.27%	287.96%	100.00%	-
EY	3.27	1.73	4.05	5.28	3.84	1.88	5.42	-28.53%
YoY %	89.02%	-57.28%	-23.30%	37.50%	104.26%	-65.31%	-	-
Horiz. %	60.33%	31.92%	74.72%	97.42%	70.85%	34.69%	100.00%	-
DY	2.50	2.49	4.18	4.44	2.78	2.60	4.83	-35.45%
YoY %	0.40%	-40.43%	-5.86%	59.71%	6.92%	-46.17%	-	-
Horiz. %	51.76%	51.55%	86.54%	91.93%	57.56%	53.83%	100.00%	-
P/NAPS	5.07	4.86	5.41	4.53	4.63	4.76	4.81	3.56%
YoY %	4.32%	-10.17%	19.43%	-2.16%	-2.73%	-1.04%	-	-
Horiz. %	105.41%	101.04%	112.47%	94.18%	96.26%	98.96%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	28/08/12	23/05/12	28/02/12	25/11/11	26/08/11	30/05/11	-
Price	4.15	4.10	4.05	4.03	3.60	3.70	3.75	-
P/RPS	11.45	22.46	5.70	7.54	10.11	20.79	5.91	55.22%
YoY %	-49.02%	294.04%	-24.40%	-25.42%	-51.37%	251.78%	-	-
Horiz. %	193.74%	380.03%	96.45%	127.58%	171.07%	351.78%	100.00%	-
P/EPS	31.70	59.25	24.59	19.91	26.05	51.03	19.64	37.47%
YoY %	-46.50%	140.95%	23.51%	-23.57%	-48.95%	159.83%	-	-
Horiz. %	161.41%	301.68%	125.20%	101.37%	132.64%	259.83%	100.00%	-
EY	3.15	1.69	4.07	5.02	3.84	1.96	5.09	-27.31%
YoY %	86.39%	-58.48%	-18.92%	30.73%	95.92%	-61.49%	-	-
Horiz. %	61.89%	33.20%	79.96%	98.62%	75.44%	38.51%	100.00%	-
DY	2.41	2.44	4.20	4.22	2.78	2.70	4.53	-34.26%
YoY %	-1.23%	-41.90%	-0.47%	51.80%	2.96%	-40.40%	-	-
Horiz. %	53.20%	53.86%	92.72%	93.16%	61.37%	59.60%	100.00%	-
P/NAPS	5.26	4.97	5.39	4.76	4.63	4.57	5.12	1.80%
YoY %	5.84%	-7.79%	13.24%	2.81%	1.31%	-10.74%	-	-
Horiz. %	102.73%	97.07%	105.27%	92.97%	90.43%	89.26%	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 - 24 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

JCY

JCY INTERNATIONAL BERHAD

968

HLIND

HONG LEONG INDUSTRIES BHD

953

PTRANS

PERAK TRANSIT BERHAD

952

GENTING

GENTING BHD

908

DNEX

DAGANG NEXCHANGE BERHAD

582

NOTION

NOTION VTEC BHD

487

MAYBANK

MALAYAN BANKING BHD

453

PBBANK

PUBLIC BANK BHD

441

HEXCAP

HEXTAR CAPITAL BERHAD

438

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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