[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 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