[LITRAK] QoQ TTM Result on 30-Sep-2009 [#2]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	313,056	310,541	304,517	300,920	299,516	297,541	296,098	3.79%
YoY %	0.81%	1.98%	1.20%	0.47%	0.66%	0.49%	-	-
Horiz. %	105.73%	104.88%	102.84%	101.63%	101.15%	100.49%	100.00%	-
PBT	135,036	127,328	127,040	128,457	130,901	145,028	148,799	-6.28%
YoY %	6.05%	0.23%	-1.10%	-1.87%	-9.74%	-2.53%	-	-
Horiz. %	90.75%	85.57%	85.38%	86.33%	87.97%	97.47%	100.00%	-
Tax	-42,934	-41,363	-39,852	-39,374	-39,662	-42,889	-37,038	10.37%
YoY %	-3.80%	-3.79%	-1.21%	0.73%	7.52%	-15.80%	-	-
Horiz. %	115.92%	111.68%	107.60%	106.31%	107.08%	115.80%	100.00%	-
NP	92,102	85,965	87,188	89,083	91,239	102,139	111,761	-12.13%
YoY %	7.14%	-1.40%	-2.13%	-2.36%	-10.67%	-8.61%	-	-
Horiz. %	82.41%	76.92%	78.01%	79.71%	81.64%	91.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,102	85,965	87,188	89,083	91,239	102,139	111,761	-12.13%
YoY %	7.14%	-1.40%	-2.13%	-2.36%	-10.67%	-8.61%	-	-
Horiz. %	82.41%	76.92%	78.01%	79.71%	81.64%	91.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.79%	32.49%	31.37%	30.65%	30.30%	29.57%	24.89%	-
YoY %	-2.15%	3.57%	2.35%	1.16%	2.47%	18.80%	-	-
Horiz. %	127.72%	130.53%	126.03%	123.14%	121.74%	118.80%	100.00%	-
Total Cost	220,954	224,576	217,329	211,837	208,277	195,402	184,337	12.87%
YoY %	-1.61%	3.33%	2.59%	1.71%	6.59%	6.00%	-	-
Horiz. %	119.86%	121.83%	117.90%	114.92%	112.99%	106.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	433,511	427,365	441,969	418,911	445,016	420,400	495,332	-8.52%
YoY %	1.44%	-3.30%	5.50%	-5.87%	5.86%	-15.13%	-	-
Horiz. %	87.52%	86.28%	89.23%	84.57%	89.84%	84.87%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	84,917	84,704	84,704	148,684	148,684	98,878	133,253	-26.00%
YoY %	0.25%	0.00%	-43.03%	0.00%	50.37%	-25.80%	-	-
Horiz. %	63.73%	63.57%	63.57%	111.58%	111.58%	74.20%	100.00%	-
Div Payout %	92.20%	98.53%	97.15%	166.91%	162.96%	96.81%	119.23%	-
YoY %	-6.42%	1.42%	-41.79%	2.42%	68.33%	-18.80%	-	-
Horiz. %	77.33%	82.64%	81.48%	139.99%	136.68%	81.20%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	433,511	427,365	441,969	418,911	445,016	420,400	495,332	-8.52%
YoY %	1.44%	-3.30%	5.50%	-5.87%	5.86%	-15.13%	-	-
Horiz. %	87.52%	86.28%	89.23%	84.57%	89.84%	84.87%	100.00%	-
NOSH	500,186	499,316	498,555	498,763	498,059	497,397	494,393	0.78%
YoY %	0.17%	0.15%	-0.04%	0.14%	0.13%	0.61%	-	-
Horiz. %	101.17%	101.00%	100.84%	100.88%	100.74%	100.61%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	29.42%	27.68%	28.63%	29.60%	30.46%	34.33%	37.74%	-
YoY %	6.29%	-3.32%	-3.28%	-2.82%	-11.27%	-9.04%	-	-
Horiz. %	77.95%	73.34%	75.86%	78.43%	80.71%	90.96%	100.00%	-
ROE	21.25%	20.12%	19.73%	21.27%	20.50%	24.30%	22.56%	-
YoY %	5.62%	1.98%	-7.24%	3.76%	-15.64%	7.71%	-	-
Horiz. %	94.19%	89.18%	87.46%	94.28%	90.87%	107.71%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	62.59	62.19	61.08	60.33	60.14	59.82	59.89	2.99%
YoY %	0.64%	1.82%	1.24%	0.32%	0.53%	-0.12%	-	-
Horiz. %	104.51%	103.84%	101.99%	100.73%	100.42%	99.88%	100.00%	-
EPS	18.41	17.22	17.49	17.86	18.32	20.53	22.61	-12.83%
YoY %	6.91%	-1.54%	-2.07%	-2.51%	-10.76%	-9.20%	-	-
Horiz. %	81.42%	76.16%	77.36%	78.99%	81.03%	90.80%	100.00%	-
DPS	17.00	17.00	17.00	30.00	30.00	20.00	27.00	-26.60%
YoY %	0.00%	0.00%	-43.33%	0.00%	50.00%	-25.93%	-	-
Horiz. %	62.96%	62.96%	62.96%	111.11%	111.11%	74.07%	100.00%	-
NAPS	0.8667	0.8559	0.8865	0.8399	0.8935	0.8452	1.0019	-9.23%
YoY %	1.26%	-3.45%	5.55%	-6.00%	5.71%	-15.64%	-	-
Horiz. %	86.51%	85.43%	88.48%	83.83%	89.18%	84.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 498,763
RPS	57.48	57.02	55.92	55.26	55.00	54.64	54.37	3.78%
YoY %	0.81%	1.97%	1.19%	0.47%	0.66%	0.50%	-	-
Horiz. %	105.72%	104.87%	102.85%	101.64%	101.16%	100.50%	100.00%	-
EPS	16.91	15.79	16.01	16.36	16.75	18.75	20.52	-12.13%
YoY %	7.09%	-1.37%	-2.14%	-2.33%	-10.67%	-8.63%	-	-
Horiz. %	82.41%	76.95%	78.02%	79.73%	81.63%	91.37%	100.00%	-
DPS	15.59	15.55	15.55	27.30	27.30	18.16	24.47	-26.01%
YoY %	0.26%	0.00%	-43.04%	0.00%	50.33%	-25.79%	-	-
Horiz. %	63.71%	63.55%	63.55%	111.57%	111.57%	74.21%	100.00%	-
NAPS	0.796	0.7847	0.8116	0.7692	0.8171	0.7719	0.9095	-8.52%
YoY %	1.44%	-3.31%	5.51%	-5.86%	5.86%	-15.13%	-	-
Horiz. %	87.52%	86.28%	89.24%	84.57%	89.84%	84.87%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	3.10	3.05	2.79	2.92	2.50	2.09	1.83	-
P/RPS	4.95	4.90	4.57	4.84	4.16	3.49	3.06	37.92%
YoY %	1.02%	7.22%	-5.58%	16.35%	19.20%	14.05%	-	-
Horiz. %	161.76%	160.13%	149.35%	158.17%	135.95%	114.05%	100.00%	-
P/EPS	16.84	17.72	15.95	16.35	13.65	10.18	8.10	63.11%
YoY %	-4.97%	11.10%	-2.45%	19.78%	34.09%	25.68%	-	-
Horiz. %	207.90%	218.77%	196.91%	201.85%	168.52%	125.68%	100.00%	-
EY	5.94	5.64	6.27	6.12	7.33	9.83	12.35	-38.69%
YoY %	5.32%	-10.05%	2.45%	-16.51%	-25.43%	-20.40%	-	-
Horiz. %	48.10%	45.67%	50.77%	49.55%	59.35%	79.60%	100.00%	-
DY	5.48	5.57	6.09	10.27	12.00	9.57	14.75	-48.41%
YoY %	-1.62%	-8.54%	-40.70%	-14.42%	25.39%	-35.12%	-	-
Horiz. %	37.15%	37.76%	41.29%	69.63%	81.36%	64.88%	100.00%	-
P/NAPS	3.58	3.56	3.15	3.48	2.80	2.47	1.83	56.61%
YoY %	0.56%	13.02%	-9.48%	24.29%	13.36%	34.97%	-	-
Horiz. %	195.63%	194.54%	172.13%	190.16%	153.01%	134.97%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	31/05/10	24/02/10	30/11/09	27/08/09	21/05/09	25/02/09	-
Price	3.27	3.08	3.05	2.80	2.69	2.30	1.90	-
P/RPS	5.22	4.95	4.99	4.64	4.47	3.84	3.17	39.57%
YoY %	5.45%	-0.80%	7.54%	3.80%	16.41%	21.14%	-	-
Horiz. %	164.67%	156.15%	157.41%	146.37%	141.01%	121.14%	100.00%	-
P/EPS	17.76	17.89	17.44	15.68	14.68	11.20	8.40	64.95%
YoY %	-0.73%	2.58%	11.22%	6.81%	31.07%	33.33%	-	-
Horiz. %	211.43%	212.98%	207.62%	186.67%	174.76%	133.33%	100.00%	-
EY	5.63	5.59	5.73	6.38	6.81	8.93	11.90	-39.36%
YoY %	0.72%	-2.44%	-10.19%	-6.31%	-23.74%	-24.96%	-	-
Horiz. %	47.31%	46.97%	48.15%	53.61%	57.23%	75.04%	100.00%	-
DY	5.20	5.52	5.57	10.71	11.15	8.70	14.21	-48.93%
YoY %	-5.80%	-0.90%	-47.99%	-3.95%	28.16%	-38.78%	-	-
Horiz. %	36.59%	38.85%	39.20%	75.37%	78.47%	61.22%	100.00%	-
P/NAPS	3.77	3.60	3.44	3.33	3.01	2.72	1.90	58.10%
YoY %	4.72%	4.65%	3.30%	10.63%	10.66%	43.16%	-	-
Horiz. %	198.42%	189.47%	181.05%	175.26%	158.42%	143.16%	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

692

HLIND

HONG LEONG INDUSTRIES BHD

659

MPI

MALAYSIAN PACIFIC INDUSTRIES

641

YTLPOWR

YTL POWER INTERNATIONAL BHD

579

DNEX

DAGANG NEXCHANGE BERHAD

578

NOTION

NOTION VTEC BHD

574

GENTING

GENTING BHD

508

HEXCAP

HEXTAR CAPITAL BERHAD

464

PBBANK

PUBLIC BANK BHD

458

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