[LITRAK] QoQ TTM Result on 30-Sep-2006 [#2]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	268,190	255,912	245,416	244,926	243,535	242,966	240,885	7.44%
YoY %	4.80%	4.28%	0.20%	0.57%	0.23%	0.86%	-	-
Horiz. %	111.34%	106.24%	101.88%	101.68%	101.10%	100.86%	100.00%	-
PBT	139,259	129,780	112,885	113,883	112,397	114,937	110,652	16.61%
YoY %	7.30%	14.97%	-0.88%	1.32%	-2.21%	3.87%	-	-
Horiz. %	125.85%	117.29%	102.02%	102.92%	101.58%	103.87%	100.00%	-
Tax	-31,717	-29,294	-35,843	-37,402	-36,608	-36,363	-35,832	-7.83%
YoY %	-8.27%	18.27%	4.17%	-2.17%	-0.67%	-1.48%	-	-
Horiz. %	88.52%	81.75%	100.03%	104.38%	102.17%	101.48%	100.00%	-
NP	107,542	100,486	77,042	76,481	75,789	78,574	74,820	27.44%
YoY %	7.02%	30.43%	0.73%	0.91%	-3.54%	5.02%	-	-
Horiz. %	143.73%	134.30%	102.97%	102.22%	101.30%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,542	100,486	77,042	76,481	75,789	78,574	74,820	27.44%
YoY %	7.02%	30.43%	0.73%	0.91%	-3.54%	5.02%	-	-
Horiz. %	143.73%	134.30%	102.97%	102.22%	101.30%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.78%	22.57%	31.75%	32.84%	32.57%	31.64%	32.38%	-
YoY %	0.93%	-28.91%	-3.32%	0.83%	2.94%	-2.29%	-	-
Horiz. %	70.35%	69.70%	98.05%	101.42%	100.59%	97.71%	100.00%	-
Total Cost	160,648	155,426	168,374	168,445	167,746	164,392	166,065	-2.19%
YoY %	3.36%	-7.69%	-0.04%	0.42%	2.04%	-1.01%	-	-
Horiz. %	96.74%	93.59%	101.39%	101.43%	101.01%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	876,886	850,456	804,530	800,413	797,451	894,678	871,001	0.45%
YoY %	3.11%	5.71%	0.51%	0.37%	-10.87%	2.72%	-	-
Horiz. %	100.68%	97.64%	92.37%	91.90%	91.56%	102.72%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	73,229	73,229	72,955	72,678	72,422	72,422	48,252	32.16%
YoY %	0.00%	0.38%	0.38%	0.35%	0.00%	50.09%	-	-
Horiz. %	151.76%	151.76%	151.20%	150.62%	150.09%	150.09%	100.00%	-
Div Payout %	68.09%	72.88%	94.70%	95.03%	95.56%	92.17%	64.49%	-
YoY %	-6.57%	-23.04%	-0.35%	-0.55%	3.68%	42.92%	-	-
Horiz. %	105.58%	113.01%	146.84%	147.36%	148.18%	142.92%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	876,886	850,456	804,530	800,413	797,451	894,678	871,001	0.45%
YoY %	3.11%	5.71%	0.51%	0.37%	-10.87%	2.72%	-	-
Horiz. %	100.68%	97.64%	92.37%	91.90%	91.56%	102.72%	100.00%	-
NOSH	489,224	488,880	488,275	487,433	486,310	483,400	482,736	0.89%
YoY %	0.07%	0.12%	0.17%	0.23%	0.60%	0.14%	-	-
Horiz. %	101.34%	101.27%	101.15%	100.97%	100.74%	100.14%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	40.10%	39.27%	31.39%	31.23%	31.12%	32.34%	31.06%	-
YoY %	2.11%	25.10%	0.51%	0.35%	-3.77%	4.12%	-	-
Horiz. %	129.10%	126.43%	101.06%	100.55%	100.19%	104.12%	100.00%	-
ROE	12.26%	11.82%	9.58%	9.56%	9.50%	8.78%	8.59%	-
YoY %	3.72%	23.38%	0.21%	0.63%	8.20%	2.21%	-	-
Horiz. %	142.72%	137.60%	111.53%	111.29%	110.59%	102.21%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	54.82	52.35	50.26	50.25	50.08	50.26	49.90	6.48%
YoY %	4.72%	4.16%	0.02%	0.34%	-0.36%	0.72%	-	-
Horiz. %	109.86%	104.91%	100.72%	100.70%	100.36%	100.72%	100.00%	-
EPS	21.98	20.55	15.78	15.69	15.58	16.25	15.50	26.30%
YoY %	6.96%	30.23%	0.57%	0.71%	-4.12%	4.84%	-	-
Horiz. %	141.81%	132.58%	101.81%	101.23%	100.52%	104.84%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	15.00	10.00	31.13%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	-
NAPS	1.7924	1.7396	1.6477	1.6421	1.6398	1.8508	1.8043	-0.44%
YoY %	3.04%	5.58%	0.34%	0.14%	-11.40%	2.58%	-	-
Horiz. %	99.34%	96.41%	91.32%	91.01%	90.88%	102.58%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 487,433
RPS	49.25	46.99	45.06	44.97	44.72	44.61	44.23	7.45%
YoY %	4.81%	4.28%	0.20%	0.56%	0.25%	0.86%	-	-
Horiz. %	111.35%	106.24%	101.88%	101.67%	101.11%	100.86%	100.00%	-
EPS	19.75	18.45	14.15	14.04	13.92	14.43	13.74	27.45%
YoY %	7.05%	30.39%	0.78%	0.86%	-3.53%	5.02%	-	-
Horiz. %	143.74%	134.28%	102.98%	102.18%	101.31%	105.02%	100.00%	-
DPS	13.45	13.45	13.40	13.35	13.30	13.30	8.86	32.18%
YoY %	0.00%	0.37%	0.37%	0.38%	0.00%	50.11%	-	-
Horiz. %	151.81%	151.81%	151.24%	150.68%	150.11%	150.11%	100.00%	-
NAPS	1.6102	1.5616	1.4773	1.4697	1.4643	1.6428	1.5994	0.45%
YoY %	3.11%	5.71%	0.52%	0.37%	-10.87%	2.71%	-	-
Horiz. %	100.68%	97.64%	92.37%	91.89%	91.55%	102.71%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	4.00	2.98	2.99	2.79	2.58	2.88	2.83	-
P/RPS	7.30	5.69	5.95	5.55	5.15	5.73	5.67	18.40%
YoY %	28.30%	-4.37%	7.21%	7.77%	-10.12%	1.06%	-	-
Horiz. %	128.75%	100.35%	104.94%	97.88%	90.83%	101.06%	100.00%	-
P/EPS	18.20	14.50	18.95	17.78	16.55	17.72	18.26	-0.21%
YoY %	25.52%	-23.48%	6.58%	7.43%	-6.60%	-2.96%	-	-
Horiz. %	99.67%	79.41%	103.78%	97.37%	90.64%	97.04%	100.00%	-
EY	5.50	6.90	5.28	5.62	6.04	5.64	5.48	0.24%
YoY %	-20.29%	30.68%	-6.05%	-6.95%	7.09%	2.92%	-	-
Horiz. %	100.36%	125.91%	96.35%	102.55%	110.22%	102.92%	100.00%	-
DY	3.75	5.03	5.02	5.38	5.81	5.21	3.53	4.12%
YoY %	-25.45%	0.20%	-6.69%	-7.40%	11.52%	47.59%	-	-
Horiz. %	106.23%	142.49%	142.21%	152.41%	164.59%	147.59%	100.00%	-
P/NAPS	2.23	1.71	1.81	1.70	1.57	1.56	1.57	26.43%
YoY %	30.41%	-5.52%	6.47%	8.28%	0.64%	-0.64%	-	-
Horiz. %	142.04%	108.92%	115.29%	108.28%	100.00%	99.36%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	25/05/07	26/02/07	27/11/06	28/08/06	25/05/06	27/02/06	-
Price	3.84	3.82	2.86	2.90	2.74	2.55	2.80	-
P/RPS	7.00	7.30	5.69	5.77	5.47	5.07	5.61	15.94%
YoY %	-4.11%	28.30%	-1.39%	5.48%	7.89%	-9.63%	-	-
Horiz. %	124.78%	130.12%	101.43%	102.85%	97.50%	90.37%	100.00%	-
P/EPS	17.47	18.58	18.13	18.48	17.58	15.69	18.07	-2.23%
YoY %	-5.97%	2.48%	-1.89%	5.12%	12.05%	-13.17%	-	-
Horiz. %	96.68%	102.82%	100.33%	102.27%	97.29%	86.83%	100.00%	-
EY	5.72	5.38	5.52	5.41	5.69	6.37	5.54	2.16%
YoY %	6.32%	-2.54%	2.03%	-4.92%	-10.68%	14.98%	-	-
Horiz. %	103.25%	97.11%	99.64%	97.65%	102.71%	114.98%	100.00%	-
DY	3.91	3.93	5.24	5.17	5.47	5.88	3.57	6.27%
YoY %	-0.51%	-25.00%	1.35%	-5.48%	-6.97%	64.71%	-	-
Horiz. %	109.52%	110.08%	146.78%	144.82%	153.22%	164.71%	100.00%	-
P/NAPS	2.14	2.20	1.74	1.77	1.67	1.38	1.55	24.06%
YoY %	-2.73%	26.44%	-1.69%	5.99%	21.01%	-10.97%	-	-
Horiz. %	138.06%	141.94%	112.26%	114.19%	107.74%	89.03%	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 - 28 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

PTRANS

PERAK TRANSIT BERHAD

929

HLIND

HONG LEONG INDUSTRIES BHD

926

JCY

JCY INTERNATIONAL BERHAD

661

DNEX

DAGANG NEXCHANGE BERHAD

650

GENTING

GENTING BHD

617

YTLPOWR

YTL POWER INTERNATIONAL BHD

568

NOTION

NOTION VTEC BHD

505

MAYBANK

MALAYAN BANKING BHD

503

MYEG

MY E.G. SERVICES BHD

496

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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