[LITRAK] QoQ TTM 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
TTM Result
Revenue	293,033	290,601	279,310	268,190	255,912	245,416	244,926	12.68%
YoY %	0.84%	4.04%	4.15%	4.80%	4.28%	0.20%	-	-
Horiz. %	119.64%	118.65%	114.04%	109.50%	104.49%	100.20%	100.00%	-
PBT	142,744	157,428	148,927	139,259	129,780	112,885	113,883	16.23%
YoY %	-9.33%	5.71%	6.94%	7.30%	14.97%	-0.88%	-	-
Horiz. %	125.34%	138.24%	130.77%	122.28%	113.96%	99.12%	100.00%	-
Tax	-37,949	-37,216	-33,510	-31,717	-29,294	-35,843	-37,402	0.97%
YoY %	-1.97%	-11.06%	-5.65%	-8.27%	18.27%	4.17%	-	-
Horiz. %	101.46%	99.50%	89.59%	84.80%	78.32%	95.83%	100.00%	-
NP	104,795	120,212	115,417	107,542	100,486	77,042	76,481	23.34%
YoY %	-12.82%	4.15%	7.32%	7.02%	30.43%	0.73%	-	-
Horiz. %	137.02%	157.18%	150.91%	140.61%	131.39%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,795	120,212	115,417	107,542	100,486	77,042	76,481	23.34%
YoY %	-12.82%	4.15%	7.32%	7.02%	30.43%	0.73%	-	-
Horiz. %	137.02%	157.18%	150.91%	140.61%	131.39%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.59%	23.64%	22.50%	22.78%	22.57%	31.75%	32.84%	-
YoY %	12.48%	5.07%	-1.23%	0.93%	-28.91%	-3.32%	-	-
Horiz. %	80.97%	71.99%	68.51%	69.37%	68.73%	96.68%	100.00%	-
Total Cost	188,238	170,389	163,893	160,648	155,426	168,374	168,445	7.68%
YoY %	10.48%	3.96%	2.02%	3.36%	-7.69%	-0.04%	-	-
Horiz. %	111.75%	101.15%	97.30%	95.37%	92.27%	99.96%	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	83,480	73,550	73,392	73,229	73,229	72,955	72,678	9.66%
YoY %	13.50%	0.22%	0.22%	0.00%	0.38%	0.38%	-	-
Horiz. %	114.86%	101.20%	100.98%	100.76%	100.76%	100.38%	100.00%	-
Div Payout %	79.66%	61.18%	63.59%	68.09%	72.88%	94.70%	95.03%	-
YoY %	30.21%	-3.79%	-6.61%	-6.57%	-23.04%	-0.35%	-	-
Horiz. %	83.83%	64.38%	66.92%	71.65%	76.69%	99.65%	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	35.76%	41.37%	41.32%	40.10%	39.27%	31.39%	31.23%	-
YoY %	-13.56%	0.12%	3.04%	2.11%	25.10%	0.51%	-	-
Horiz. %	114.51%	132.47%	132.31%	128.40%	125.74%	100.51%	100.00%	-
ROE	11.33%	13.41%	13.00%	12.26%	11.82%	9.58%	9.56%	-
YoY %	-15.51%	3.15%	6.04%	3.72%	23.38%	0.21%	-	-
Horiz. %	118.51%	140.27%	135.98%	128.24%	123.64%	100.21%	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	59.67	59.13	56.92	54.82	52.35	50.26	50.25	12.12%
YoY %	0.91%	3.88%	3.83%	4.72%	4.16%	0.02%	-	-
Horiz. %	118.75%	117.67%	113.27%	109.09%	104.18%	100.02%	100.00%	-
EPS	21.34	24.46	23.52	21.98	20.55	15.78	15.69	22.73%
YoY %	-12.76%	4.00%	7.01%	6.96%	30.23%	0.57%	-	-
Horiz. %	136.01%	155.90%	149.90%	140.09%	130.98%	100.57%	100.00%	-
DPS	17.00	15.00	15.00	15.00	15.00	15.00	15.00	8.69%
YoY %	13.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.33%	100.00%	100.00%	100.00%	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	53.81	53.36	51.29	49.25	46.99	45.06	44.97	12.69%
YoY %	0.84%	4.04%	4.14%	4.81%	4.28%	0.20%	-	-
Horiz. %	119.66%	118.66%	114.05%	109.52%	104.49%	100.20%	100.00%	-
EPS	19.24	22.07	21.19	19.75	18.45	14.15	14.04	23.35%
YoY %	-12.82%	4.15%	7.29%	7.05%	30.39%	0.78%	-	-
Horiz. %	137.04%	157.19%	150.93%	140.67%	131.41%	100.78%	100.00%	-
DPS	15.33	13.51	13.48	13.45	13.45	13.40	13.35	9.64%
YoY %	13.47%	0.22%	0.22%	0.00%	0.37%	0.37%	-	-
Horiz. %	114.83%	101.20%	100.97%	100.75%	100.75%	100.37%	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	6.00	6.56	7.13	7.30	5.69	5.95	5.55	5.32%
YoY %	-8.54%	-7.99%	-2.33%	28.30%	-4.37%	7.21%	-	-
Horiz. %	108.11%	118.20%	128.47%	131.53%	102.52%	107.21%	100.00%	-
P/EPS	16.78	15.86	17.26	18.20	14.50	18.95	17.78	-3.78%
YoY %	5.80%	-8.11%	-5.16%	25.52%	-23.48%	6.58%	-	-
Horiz. %	94.38%	89.20%	97.08%	102.36%	81.55%	106.58%	100.00%	-
EY	5.96	6.30	5.79	5.50	6.90	5.28	5.62	3.98%
YoY %	-5.40%	8.81%	5.27%	-20.29%	30.68%	-6.05%	-	-
Horiz. %	106.05%	112.10%	103.02%	97.86%	122.78%	93.95%	100.00%	-
DY	4.75	3.87	3.69	3.75	5.03	5.02	5.38	-7.96%
YoY %	22.74%	4.88%	-1.60%	-25.45%	0.20%	-6.69%	-	-
Horiz. %	88.29%	71.93%	68.59%	69.70%	93.49%	93.31%	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	6.27	6.43	6.99	7.00	7.30	5.69	5.77	5.69%
YoY %	-2.49%	-8.01%	-0.14%	-4.11%	28.30%	-1.39%	-	-
Horiz. %	108.67%	111.44%	121.14%	121.32%	126.52%	98.61%	100.00%	-
P/EPS	17.53	15.53	16.92	17.47	18.58	18.13	18.48	-3.45%
YoY %	12.88%	-8.22%	-3.15%	-5.97%	2.48%	-1.89%	-	-
Horiz. %	94.86%	84.04%	91.56%	94.53%	100.54%	98.11%	100.00%	-
EY	5.71	6.44	5.91	5.72	5.38	5.52	5.41	3.66%
YoY %	-11.34%	8.97%	3.32%	6.32%	-2.54%	2.03%	-	-
Horiz. %	105.55%	119.04%	109.24%	105.73%	99.45%	102.03%	100.00%	-
DY	4.55	3.95	3.77	3.91	3.93	5.24	5.17	-8.15%
YoY %	15.19%	4.77%	-3.58%	-0.51%	-25.00%	1.35%	-	-
Horiz. %	88.01%	76.40%	72.92%	75.63%	76.02%	101.35%	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

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