[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 26.18%
YoY- -21.43%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 285,169 164,595 87,052 392,827 293,515 190,313 66,712 162.69%
PBT 195,711 101,348 51,663 267,080 209,219 126,899 36,127 207.50%
Tax -55,486 -25,943 -13,745 -61,304 -46,144 -29,144 -8,922 237.05%
NP 140,225 75,405 37,918 205,776 163,075 97,755 27,205 197.50%
-
NP to SH 140,225 75,405 37,918 205,776 163,075 97,755 27,205 197.50%
-
Tax Rate 28.35% 25.60% 26.61% 22.95% 22.06% 22.97% 24.70% -
Total Cost 144,944 89,190 49,134 187,051 130,440 92,558 39,507 137.31%
-
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 133,217 53,285 53,284 106,565 106,556 53,233 53,135 84.24%
Div Payout % 95.00% 70.67% 140.53% 51.79% 65.34% 54.46% 195.31% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
NOSH 532,868 532,868 532,843 532,843 532,808 532,765 531,371 0.18%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 49.17% 45.81% 43.56% 52.38% 55.56% 51.37% 40.78% -
ROE 11.04% 6.26% 3.11% 17.42% 13.68% 8.69% 2.46% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.52 30.89 16.34 73.73 55.09 35.75 12.56 162.14%
EPS 26.32 14.15 7.12 38.66 30.64 18.38 5.12 196.97%
DPS 25.00 10.00 10.00 20.00 20.00 10.00 10.00 83.89%
NAPS 2.3833 2.2616 2.2912 2.2165 2.2369 2.114 2.0777 9.55%
Adjusted Per Share Value based on latest NOSH - 532,843
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.36 30.22 15.98 72.13 53.90 34.95 12.25 162.67%
EPS 25.75 13.85 6.96 37.79 29.94 17.95 5.00 197.33%
DPS 24.46 9.78 9.78 19.57 19.57 9.77 9.76 84.19%
NAPS 2.332 2.2128 2.2418 2.1686 2.1884 2.0664 2.0272 9.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.76 3.78 3.70 3.88 4.10 3.98 4.20 -
P/RPS 7.03 12.24 22.65 5.26 7.44 11.13 33.45 -64.55%
P/EPS 14.29 26.71 51.99 10.05 13.40 21.67 82.03 -68.70%
EY 7.00 3.74 1.92 9.95 7.47 4.61 1.22 219.47%
DY 6.65 2.65 2.70 5.15 4.88 2.51 2.38 98.00%
P/NAPS 1.58 1.67 1.61 1.75 1.83 1.88 2.02 -15.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 25/11/20 27/08/20 -
Price 3.82 3.69 3.71 3.69 3.97 3.99 4.09 -
P/RPS 7.14 11.95 22.71 5.01 7.21 11.16 32.58 -63.54%
P/EPS 14.52 26.08 52.13 9.55 12.97 21.73 79.88 -67.81%
EY 6.89 3.84 1.92 10.47 7.71 4.60 1.25 211.06%
DY 6.54 2.71 2.70 5.42 5.04 2.51 2.44 92.60%
P/NAPS 1.60 1.63 1.62 1.66 1.77 1.89 1.97 -12.91%

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

Post a Comment