[LITRAK] QoQ Quarter Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Quarter Result
Revenue	72,069	73,716	74,763	72,485	69,637	62,425	63,643	8.63%
YoY %	-2.23%	-1.40%	3.14%	4.09%	11.55%	-1.91%	-	-
Horiz. %	113.24%	115.83%	117.47%	113.89%	109.42%	98.09%	100.00%	-
PBT	31,774	35,789	38,284	36,897	46,458	27,288	28,616	7.22%
YoY %	-11.22%	-6.52%	3.76%	-20.58%	70.25%	-4.64%	-	-
Horiz. %	111.04%	125.07%	133.79%	128.94%	162.35%	95.36%	100.00%	-
Tax	-2,654	-11,463	-12,179	-11,653	-1,921	-7,757	-10,386	-59.69%
YoY %	76.85%	5.88%	-4.51%	-506.61%	75.24%	25.31%	-	-
Horiz. %	25.55%	110.37%	117.26%	112.20%	18.50%	74.69%	100.00%	-
NP	29,120	24,326	26,105	25,244	44,537	19,531	18,230	36.60%
YoY %	19.71%	-6.81%	3.41%	-43.32%	128.03%	7.14%	-	-
Horiz. %	159.74%	133.44%	143.20%	138.48%	244.31%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,120	24,326	26,105	25,244	44,537	19,531	18,230	36.60%
YoY %	19.71%	-6.81%	3.41%	-43.32%	128.03%	7.14%	-	-
Horiz. %	159.74%	133.44%	143.20%	138.48%	244.31%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.35%	32.03%	31.81%	31.58%	4.13%	28.43%	36.29%	-
YoY %	-73.93%	0.69%	0.73%	664.65%	-85.47%	-21.66%	-	-
Horiz. %	23.01%	88.26%	87.66%	87.02%	11.38%	78.34%	100.00%	-
Total Cost	42,949	49,390	48,658	47,241	25,100	42,894	45,413	-3.64%
YoY %	-13.04%	1.50%	3.00%	88.21%	-41.48%	-5.55%	-	-
Horiz. %	94.57%	108.76%	107.15%	104.03%	55.27%	94.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	925,063	896,277	887,815	876,886	850,456	804,530	800,413	10.12%
YoY %	3.21%	0.95%	1.25%	3.11%	5.71%	0.51%	-	-
Horiz. %	115.57%	111.98%	110.92%	109.55%	106.25%	100.51%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	34,374	24,571	24,534	-	24,444	24,413	24,371	25.74%
YoY %	39.90%	0.15%	0.00%	-	0.13%	0.17%	-	-
Horiz. %	141.04%	100.82%	100.67%	-	100.30%	100.17%	100.00%	-
Div Payout %	118.04%	101.01%	93.98%	-	54.88%	125.00%	133.69%	-
YoY %	16.86%	7.48%	0.00%	-	-56.10%	-6.50%	-	-
Horiz. %	88.29%	75.56%	70.30%	-	41.05%	93.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	925,063	896,277	887,815	876,886	850,456	804,530	800,413	10.12%
YoY %	3.21%	0.95%	1.25%	3.11%	5.71%	0.51%	-	-
Horiz. %	115.57%	111.98%	110.92%	109.55%	106.25%	100.51%	100.00%	-
NOSH	491,062	491,434	490,695	489,224	488,880	488,275	487,433	0.49%
YoY %	-0.08%	0.15%	0.30%	0.07%	0.12%	0.17%	-	-
Horiz. %	100.74%	100.82%	100.67%	100.37%	100.30%	100.17%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	40.41%	33.00%	34.92%	34.83%	63.96%	31.29%	28.64%	-
YoY %	22.45%	-5.50%	0.26%	-45.54%	104.41%	9.25%	-	-
Horiz. %	141.10%	115.22%	121.93%	121.61%	223.32%	109.25%	100.00%	-
ROE	3.15%	2.71%	2.94%	2.88%	5.24%	2.43%	2.28%	-
YoY %	16.24%	-7.82%	2.08%	-45.04%	115.64%	6.58%	-	-
Horiz. %	138.16%	118.86%	128.95%	126.32%	229.82%	106.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	14.68	15.00	15.24	14.82	14.24	12.78	13.06	8.09%
YoY %	-2.13%	-1.57%	2.83%	4.07%	11.42%	-2.14%	-	-
Horiz. %	112.40%	114.85%	116.69%	113.48%	109.04%	97.86%	100.00%	-
EPS	5.93	4.95	5.32	5.16	9.11	4.00	3.74	35.93%
YoY %	19.80%	-6.95%	3.10%	-43.36%	127.75%	6.95%	-	-
Horiz. %	158.56%	132.35%	142.25%	137.97%	243.58%	106.95%	100.00%	-
DPS	7.00	5.00	5.00	0.00	5.00	5.00	5.00	25.12%
YoY %	40.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.8838	1.8238	1.8093	1.7924	1.7396	1.6477	1.6421	9.57%
YoY %	3.29%	0.80%	0.94%	3.04%	5.58%	0.34%	-	-
Horiz. %	114.72%	111.07%	110.18%	109.15%	105.94%	100.34%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 489,224
RPS	13.23	13.54	13.73	13.31	12.79	11.46	11.69	8.59%
YoY %	-2.29%	-1.38%	3.16%	4.07%	11.61%	-1.97%	-	-
Horiz. %	113.17%	115.83%	117.45%	113.86%	109.41%	98.03%	100.00%	-
EPS	5.35	4.47	4.79	4.64	8.18	3.59	3.35	36.58%
YoY %	19.69%	-6.68%	3.23%	-43.28%	127.86%	7.16%	-	-
Horiz. %	159.70%	133.43%	142.99%	138.51%	244.18%	107.16%	100.00%	-
DPS	6.31	4.51	4.51	0.00	4.49	4.48	4.48	25.62%
YoY %	39.91%	0.00%	0.00%	0.00%	0.22%	0.00%	-	-
Horiz. %	140.85%	100.67%	100.67%	0.00%	100.22%	100.00%	100.00%	-
NAPS	1.6986	1.6458	1.6302	1.6102	1.5616	1.4773	1.4697	10.12%
YoY %	3.21%	0.96%	1.24%	3.11%	5.71%	0.52%	-	-
Horiz. %	115.57%	111.98%	110.92%	109.56%	106.25%	100.52%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.58	3.88	4.06	4.00	2.98	2.99	2.79	-
P/RPS	24.39	25.87	26.65	27.00	20.92	23.39	21.37	9.20%
YoY %	-5.72%	-2.93%	-1.30%	29.06%	-10.56%	9.45%	-	-
Horiz. %	114.13%	121.06%	124.71%	126.35%	97.89%	109.45%	100.00%	-
P/EPS	60.37	78.38	76.32	77.52	32.71	74.75	74.60	-13.14%
YoY %	-22.98%	2.70%	-1.55%	136.99%	-56.24%	0.20%	-	-
Horiz. %	80.92%	105.07%	102.31%	103.91%	43.85%	100.20%	100.00%	-
EY	1.66	1.28	1.31	1.29	3.06	1.34	1.34	15.33%
YoY %	29.69%	-2.29%	1.55%	-57.84%	128.36%	0.00%	-	-
Horiz. %	123.88%	95.52%	97.76%	96.27%	228.36%	100.00%	100.00%	-
DY	1.96	1.29	1.23	0.00	1.68	1.67	1.79	6.22%
YoY %	51.94%	4.88%	0.00%	0.00%	0.60%	-6.70%	-	-
Horiz. %	109.50%	72.07%	68.72%	0.00%	93.85%	93.30%	100.00%	-
P/NAPS	1.90	2.13	2.24	2.23	1.71	1.81	1.70	7.68%
YoY %	-10.80%	-4.91%	0.45%	30.41%	-5.52%	6.47%	-	-
Horiz. %	111.76%	125.29%	131.76%	131.18%	100.59%	106.47%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	26/02/08	16/11/07	28/08/07	25/05/07	26/02/07	27/11/06	-
Price	3.74	3.80	3.98	3.84	3.82	2.86	2.90	-
P/RPS	25.48	25.33	26.12	25.92	26.82	22.37	22.21	9.57%
YoY %	0.59%	-3.02%	0.77%	-3.36%	19.89%	0.72%	-	-
Horiz. %	114.72%	114.05%	117.60%	116.70%	120.76%	100.72%	100.00%	-
P/EPS	63.07	76.77	74.81	74.42	41.93	71.50	77.54	-12.85%
YoY %	-17.85%	2.62%	0.52%	77.49%	-41.36%	-7.79%	-	-
Horiz. %	81.34%	99.01%	96.48%	95.98%	54.08%	92.21%	100.00%	-
EY	1.59	1.30	1.34	1.34	2.38	1.40	1.29	14.94%
YoY %	22.31%	-2.99%	0.00%	-43.70%	70.00%	8.53%	-	-
Horiz. %	123.26%	100.78%	103.88%	103.88%	184.50%	108.53%	100.00%	-
DY	1.87	1.32	1.26	0.00	1.31	1.75	1.72	5.72%
YoY %	41.67%	4.76%	0.00%	0.00%	-25.14%	1.74%	-	-
Horiz. %	108.72%	76.74%	73.26%	0.00%	76.16%	101.74%	100.00%	-
P/NAPS	1.99	2.08	2.20	2.14	2.20	1.74	1.77	8.11%
YoY %	-4.33%	-5.45%	2.80%	-2.73%	26.44%	-1.69%	-	-
Horiz. %	112.43%	117.51%	124.29%	120.90%	124.29%	98.31%	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

701

HLIND

HONG LEONG INDUSTRIES BHD

668

MPI

MALAYSIAN PACIFIC INDUSTRIES

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

577

DNEX

DAGANG NEXCHANGE BERHAD

576

NOTION

NOTION VTEC BHD

570

GENTING

GENTING BHD

509

HEXCAP

HEXTAR CAPITAL BERHAD

463

PBBANK

PUBLIC BANK BHD

456

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