[LITRAK] QoQ TTM Result on 30-Sep-2007 [#2]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	294,990	293,033	290,601	279,310	268,190	255,912	245,416	13.06%
YoY %	0.67%	0.84%	4.04%	4.15%	4.80%	4.28%	-	-
Horiz. %	120.20%	119.40%	118.41%	113.81%	109.28%	104.28%	100.00%	-
PBT	153,653	142,744	157,428	148,927	139,259	129,780	112,885	22.84%
YoY %	7.64%	-9.33%	5.71%	6.94%	7.30%	14.97%	-	-
Horiz. %	136.11%	126.45%	139.46%	131.93%	123.36%	114.97%	100.00%	-
Tax	-39,843	-37,949	-37,216	-33,510	-31,717	-29,294	-35,843	7.31%
YoY %	-4.99%	-1.97%	-11.06%	-5.65%	-8.27%	18.27%	-	-
Horiz. %	111.16%	105.88%	103.83%	93.49%	88.49%	81.73%	100.00%	-
NP	113,810	104,795	120,212	115,417	107,542	100,486	77,042	29.73%
YoY %	8.60%	-12.82%	4.15%	7.32%	7.02%	30.43%	-	-
Horiz. %	147.72%	136.02%	156.03%	149.81%	139.59%	130.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,810	104,795	120,212	115,417	107,542	100,486	77,042	29.73%
YoY %	8.60%	-12.82%	4.15%	7.32%	7.02%	30.43%	-	-
Horiz. %	147.72%	136.02%	156.03%	149.81%	139.59%	130.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.93%	26.59%	23.64%	22.50%	22.78%	22.57%	31.75%	-
YoY %	-2.48%	12.48%	5.07%	-1.23%	0.93%	-28.91%	-	-
Horiz. %	81.67%	83.75%	74.46%	70.87%	71.75%	71.09%	100.00%	-
Total Cost	181,180	188,238	170,389	163,893	160,648	155,426	168,374	5.01%
YoY %	-3.75%	10.48%	3.96%	2.02%	3.36%	-7.69%	-	-
Horiz. %	107.61%	111.80%	101.20%	97.34%	95.41%	92.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	964,484	925,063	896,277	887,815	876,886	850,456	804,530	12.86%
YoY %	4.26%	3.21%	0.95%	1.25%	3.11%	5.71%	-	-
Horiz. %	119.88%	114.98%	111.40%	110.35%	108.99%	105.71%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	83,480	83,480	73,550	73,392	73,229	73,229	72,955	9.40%
YoY %	0.00%	13.50%	0.22%	0.22%	0.00%	0.38%	-	-
Horiz. %	114.43%	114.43%	100.82%	100.60%	100.38%	100.38%	100.00%	-
Div Payout %	73.35%	79.66%	61.18%	63.59%	68.09%	72.88%	94.70%	-
YoY %	-7.92%	30.21%	-3.79%	-6.61%	-6.57%	-23.04%	-	-
Horiz. %	77.46%	84.12%	64.60%	67.15%	71.90%	76.96%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	964,484	925,063	896,277	887,815	876,886	850,456	804,530	12.86%
YoY %	4.26%	3.21%	0.95%	1.25%	3.11%	5.71%	-	-
Horiz. %	119.88%	114.98%	111.40%	110.35%	108.99%	105.71%	100.00%	-
NOSH	493,645	491,062	491,434	490,695	489,224	488,880	488,275	0.73%
YoY %	0.53%	-0.08%	0.15%	0.30%	0.07%	0.12%	-	-
Horiz. %	101.10%	100.57%	100.65%	100.50%	100.19%	100.12%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	38.58%	35.76%	41.37%	41.32%	40.10%	39.27%	31.39%	-
YoY %	7.89%	-13.56%	0.12%	3.04%	2.11%	25.10%	-	-
Horiz. %	122.91%	113.92%	131.79%	131.63%	127.75%	125.10%	100.00%	-
ROE	11.80%	11.33%	13.41%	13.00%	12.26%	11.82%	9.58%	-
YoY %	4.15%	-15.51%	3.15%	6.04%	3.72%	23.38%	-	-
Horiz. %	123.17%	118.27%	139.98%	135.70%	127.97%	123.38%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	59.76	59.67	59.13	56.92	54.82	52.35	50.26	12.24%
YoY %	0.15%	0.91%	3.88%	3.83%	4.72%	4.16%	-	-
Horiz. %	118.90%	118.72%	117.65%	113.25%	109.07%	104.16%	100.00%	-
EPS	23.06	21.34	24.46	23.52	21.98	20.55	15.78	28.80%
YoY %	8.06%	-12.76%	4.00%	7.01%	6.96%	30.23%	-	-
Horiz. %	146.13%	135.23%	155.01%	149.05%	139.29%	130.23%	100.00%	-
DPS	17.00	17.00	15.00	15.00	15.00	15.00	15.00	8.71%
YoY %	0.00%	13.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.33%	113.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.9538	1.8838	1.8238	1.8093	1.7924	1.7396	1.6477	12.04%
YoY %	3.72%	3.29%	0.80%	0.94%	3.04%	5.58%	-	-
Horiz. %	118.58%	114.33%	110.69%	109.81%	108.78%	105.58%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 490,695
RPS	54.17	53.81	53.36	51.29	49.25	46.99	45.06	13.07%
YoY %	0.67%	0.84%	4.04%	4.14%	4.81%	4.28%	-	-
Horiz. %	120.22%	119.42%	118.42%	113.83%	109.30%	104.28%	100.00%	-
EPS	20.90	19.24	22.07	21.19	19.75	18.45	14.15	29.72%
YoY %	8.63%	-12.82%	4.15%	7.29%	7.05%	30.39%	-	-
Horiz. %	147.70%	135.97%	155.97%	149.75%	139.58%	130.39%	100.00%	-
DPS	15.33	15.33	13.51	13.48	13.45	13.45	13.40	9.39%
YoY %	0.00%	13.47%	0.22%	0.22%	0.00%	0.37%	-	-
Horiz. %	114.40%	114.40%	100.82%	100.60%	100.37%	100.37%	100.00%	-
NAPS	1.771	1.6986	1.6458	1.6302	1.6102	1.5616	1.4773	12.86%
YoY %	4.26%	3.21%	0.96%	1.24%	3.11%	5.71%	-	-
Horiz. %	119.88%	114.98%	111.41%	110.35%	109.00%	105.71%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	3.18	3.58	3.88	4.06	4.00	2.98	2.99	-
P/RPS	5.32	6.00	6.56	7.13	7.30	5.69	5.95	-7.19%
YoY %	-11.33%	-8.54%	-7.99%	-2.33%	28.30%	-4.37%	-	-
Horiz. %	89.41%	100.84%	110.25%	119.83%	122.69%	95.63%	100.00%	-
P/EPS	13.79	16.78	15.86	17.26	18.20	14.50	18.95	-19.11%
YoY %	-17.82%	5.80%	-8.11%	-5.16%	25.52%	-23.48%	-	-
Horiz. %	72.77%	88.55%	83.69%	91.08%	96.04%	76.52%	100.00%	-
EY	7.25	5.96	6.30	5.79	5.50	6.90	5.28	23.56%
YoY %	21.64%	-5.40%	8.81%	5.27%	-20.29%	30.68%	-	-
Horiz. %	137.31%	112.88%	119.32%	109.66%	104.17%	130.68%	100.00%	-
DY	5.35	4.75	3.87	3.69	3.75	5.03	5.02	4.33%
YoY %	12.63%	22.74%	4.88%	-1.60%	-25.45%	0.20%	-	-
Horiz. %	106.57%	94.62%	77.09%	73.51%	74.70%	100.20%	100.00%	-
P/NAPS	1.63	1.90	2.13	2.24	2.23	1.71	1.81	-6.75%
YoY %	-14.21%	-10.80%	-4.91%	0.45%	30.41%	-5.52%	-	-
Horiz. %	90.06%	104.97%	117.68%	123.76%	123.20%	94.48%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	22/08/08	28/05/08	26/02/08	16/11/07	28/08/07	25/05/07	26/02/07	-
Price	1.77	3.74	3.80	3.98	3.84	3.82	2.86	-
P/RPS	2.96	6.27	6.43	6.99	7.00	7.30	5.69	-35.34%
YoY %	-52.79%	-2.49%	-8.01%	-0.14%	-4.11%	28.30%	-	-
Horiz. %	52.02%	110.19%	113.01%	122.85%	123.02%	128.30%	100.00%	-
P/EPS	7.68	17.53	15.53	16.92	17.47	18.58	18.13	-43.62%
YoY %	-56.19%	12.88%	-8.22%	-3.15%	-5.97%	2.48%	-	-
Horiz. %	42.36%	96.69%	85.66%	93.33%	96.36%	102.48%	100.00%	-
EY	13.03	5.71	6.44	5.91	5.72	5.38	5.52	77.37%
YoY %	128.20%	-11.34%	8.97%	3.32%	6.32%	-2.54%	-	-
Horiz. %	236.05%	103.44%	116.67%	107.07%	103.62%	97.46%	100.00%	-
DY	9.60	4.55	3.95	3.77	3.91	3.93	5.24	49.77%
YoY %	110.99%	15.19%	4.77%	-3.58%	-0.51%	-25.00%	-	-
Horiz. %	183.21%	86.83%	75.38%	71.95%	74.62%	75.00%	100.00%	-
P/NAPS	0.91	1.99	2.08	2.20	2.14	2.20	1.74	-35.11%
YoY %	-54.27%	-4.33%	-5.45%	2.80%	-2.73%	26.44%	-	-
Horiz. %	52.30%	114.37%	119.54%	126.44%	122.99%	126.44%	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

922

HLIND

HONG LEONG INDUSTRIES BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

671

JCY

JCY INTERNATIONAL BERHAD

669

GENTING

GENTING BHD

635

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MAYBANK

MALAYAN BANKING BHD

518

NOTION

NOTION VTEC BHD

516

MYEG

MY E.G. SERVICES BHD

498

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