[LITRAK] QoQ TTM Result on 31-Dec-2013 [#3]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	377,110	375,785	373,932	373,350	372,624	370,519	369,300	1.40%
YoY %	0.35%	0.50%	0.16%	0.19%	0.57%	0.33%	-	-
Horiz. %	102.11%	101.76%	101.25%	101.10%	100.90%	100.33%	100.00%	-
PBT	176,242	173,112	171,730	174,450	175,711	176,784	179,534	-1.22%
YoY %	1.81%	0.80%	-1.56%	-0.72%	-0.61%	-1.53%	-	-
Horiz. %	98.17%	96.42%	95.65%	97.17%	97.87%	98.47%	100.00%	-
Tax	-38,585	-37,005	-37,599	-43,699	-45,842	-47,989	-48,737	-14.40%
YoY %	-4.27%	1.58%	13.96%	4.67%	4.47%	1.53%	-	-
Horiz. %	79.17%	75.93%	77.15%	89.66%	94.06%	98.47%	100.00%	-
NP	137,657	136,107	134,131	130,751	129,869	128,795	130,797	3.46%
YoY %	1.14%	1.47%	2.59%	0.68%	0.83%	-1.53%	-	-
Horiz. %	105.24%	104.06%	102.55%	99.96%	99.29%	98.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,657	136,107	134,131	130,751	129,869	128,795	130,797	3.46%
YoY %	1.14%	1.47%	2.59%	0.68%	0.83%	-1.53%	-	-
Horiz. %	105.24%	104.06%	102.55%	99.96%	99.29%	98.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.89%	21.38%	21.89%	25.05%	26.09%	27.15%	27.15%	-
YoY %	2.39%	-2.33%	-12.61%	-3.99%	-3.90%	0.00%	-	-
Horiz. %	80.63%	78.75%	80.63%	92.27%	96.10%	100.00%	100.00%	-
Total Cost	239,453	239,678	239,801	242,599	242,755	241,724	238,503	0.26%
YoY %	-0.09%	-0.05%	-1.15%	-0.06%	0.43%	1.35%	-	-
Horiz. %	100.40%	100.49%	100.54%	101.72%	101.78%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	519,784	536,578	499,261	498,438	465,625	476,865	439,464	11.82%
YoY %	-3.13%	7.47%	0.17%	7.05%	-2.36%	8.51%	-	-
Horiz. %	118.28%	122.10%	113.61%	113.42%	105.95%	108.51%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	87,570	87,570	87,302	87,302	86,872	86,872	86,433	0.87%
YoY %	0.00%	0.31%	0.00%	0.49%	0.00%	0.51%	-	-
Horiz. %	101.32%	101.32%	101.01%	101.01%	100.51%	100.51%	100.00%	-
Div Payout %	63.61%	64.34%	65.09%	66.77%	66.89%	67.45%	66.08%	-
YoY %	-1.13%	-1.15%	-2.52%	-0.18%	-0.83%	2.07%	-	-
Horiz. %	96.26%	97.37%	98.50%	101.04%	101.23%	102.07%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	519,784	536,578	499,261	498,438	465,625	476,865	439,464	11.82%
YoY %	-3.13%	7.47%	0.17%	7.05%	-2.36%	8.51%	-	-
Horiz. %	118.28%	122.10%	113.61%	113.42%	105.95%	108.51%	100.00%	-
NOSH	515,454	514,999	515,020	515,288	513,765	512,318	510,648	0.62%
YoY %	0.09%	-0.00%	-0.05%	0.30%	0.28%	0.33%	-	-
Horiz. %	100.94%	100.85%	100.86%	100.91%	100.61%	100.33%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	36.50%	36.22%	35.87%	35.02%	34.85%	34.76%	35.42%	-
YoY %	0.77%	0.98%	2.43%	0.49%	0.26%	-1.86%	-	-
Horiz. %	103.05%	102.26%	101.27%	98.87%	98.39%	98.14%	100.00%	-
ROE	26.48%	25.37%	26.87%	26.23%	27.89%	27.01%	29.76%	-
YoY %	4.38%	-5.58%	2.44%	-5.95%	3.26%	-9.24%	-	-
Horiz. %	88.98%	85.25%	90.29%	88.14%	93.72%	90.76%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	73.16	72.97	72.61	72.45	72.53	72.32	72.32	0.77%
YoY %	0.26%	0.50%	0.22%	-0.11%	0.29%	0.00%	-	-
Horiz. %	101.16%	100.90%	100.40%	100.18%	100.29%	100.00%	100.00%	-
EPS	26.71	26.43	26.04	25.37	25.28	25.14	25.61	2.84%
YoY %	1.06%	1.50%	2.64%	0.36%	0.56%	-1.84%	-	-
Horiz. %	104.30%	103.20%	101.68%	99.06%	98.71%	98.16%	100.00%	-
DPS	17.00	17.00	17.00	17.00	17.00	17.00	17.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0084	1.0419	0.9694	0.9673	0.9063	0.9308	0.8606	11.13%
YoY %	-3.22%	7.48%	0.22%	6.73%	-2.63%	8.16%	-	-
Horiz. %	117.17%	121.07%	112.64%	112.40%	105.31%	108.16%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 515,288
RPS	69.25	69.00	68.66	68.56	68.42	68.04	67.81	1.40%
YoY %	0.36%	0.50%	0.15%	0.20%	0.56%	0.34%	-	-
Horiz. %	102.12%	101.75%	101.25%	101.11%	100.90%	100.34%	100.00%	-
EPS	25.28	24.99	24.63	24.01	23.85	23.65	24.02	3.46%
YoY %	1.16%	1.46%	2.58%	0.67%	0.85%	-1.54%	-	-
Horiz. %	105.25%	104.04%	102.54%	99.96%	99.29%	98.46%	100.00%	-
DPS	16.08	16.08	16.03	16.03	15.95	15.95	15.87	0.87%
YoY %	0.00%	0.31%	0.00%	0.50%	0.00%	0.50%	-	-
Horiz. %	101.32%	101.32%	101.01%	101.01%	100.50%	100.50%	100.00%	-
NAPS	0.9544	0.9853	0.9168	0.9152	0.855	0.8756	0.807	11.82%
YoY %	-3.14%	7.47%	0.17%	7.04%	-2.35%	8.50%	-	-
Horiz. %	118.27%	122.09%	113.61%	113.41%	105.95%	108.50%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	3.90	3.87	3.84	4.37	4.39	4.38	4.35	-
P/RPS	5.33	5.30	5.29	6.03	6.05	6.06	6.01	-7.68%
YoY %	0.57%	0.19%	-12.27%	-0.33%	-0.17%	0.83%	-	-
Horiz. %	88.69%	88.19%	88.02%	100.33%	100.67%	100.83%	100.00%	-
P/EPS	14.60	14.64	14.74	17.22	17.37	17.42	16.98	-9.56%
YoY %	-0.27%	-0.68%	-14.40%	-0.86%	-0.29%	2.59%	-	-
Horiz. %	85.98%	86.22%	86.81%	101.41%	102.30%	102.59%	100.00%	-
EY	6.85	6.83	6.78	5.81	5.76	5.74	5.89	10.58%
YoY %	0.29%	0.74%	16.70%	0.87%	0.35%	-2.55%	-	-
Horiz. %	116.30%	115.96%	115.11%	98.64%	97.79%	97.45%	100.00%	-
DY	4.36	4.39	4.43	3.89	3.87	3.88	3.91	7.52%
YoY %	-0.68%	-0.90%	13.88%	0.52%	-0.26%	-0.77%	-	-
Horiz. %	111.51%	112.28%	113.30%	99.49%	98.98%	99.23%	100.00%	-
P/NAPS	3.87	3.71	3.96	4.52	4.84	4.71	5.05	-16.24%
YoY %	4.31%	-6.31%	-12.39%	-6.61%	2.76%	-6.73%	-	-
Horiz. %	76.63%	73.47%	78.42%	89.50%	95.84%	93.27%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	28/08/14	30/05/14	28/02/14	28/11/13	27/08/13	31/05/13	-
Price	3.70	3.90	3.86	3.93	4.20	4.40	4.40	-
P/RPS	5.06	5.34	5.32	5.42	5.79	6.08	6.08	-11.51%
YoY %	-5.24%	0.38%	-1.85%	-6.39%	-4.77%	0.00%	-	-
Horiz. %	83.22%	87.83%	87.50%	89.14%	95.23%	100.00%	100.00%	-
P/EPS	13.85	14.76	14.82	15.49	16.62	17.50	17.18	-13.36%
YoY %	-6.17%	-0.40%	-4.33%	-6.80%	-5.03%	1.86%	-	-
Horiz. %	80.62%	85.91%	86.26%	90.16%	96.74%	101.86%	100.00%	-
EY	7.22	6.78	6.75	6.46	6.02	5.71	5.82	15.43%
YoY %	6.49%	0.44%	4.49%	7.31%	5.43%	-1.89%	-	-
Horiz. %	124.05%	116.49%	115.98%	111.00%	103.44%	98.11%	100.00%	-
DY	4.59	4.36	4.40	4.33	4.05	3.86	3.86	12.22%
YoY %	5.28%	-0.91%	1.62%	6.91%	4.92%	0.00%	-	-
Horiz. %	118.91%	112.95%	113.99%	112.18%	104.92%	100.00%	100.00%	-
P/NAPS	3.67	3.74	3.98	4.06	4.63	4.73	5.11	-19.78%
YoY %	-1.87%	-6.03%	-1.97%	-12.31%	-2.11%	-7.44%	-	-
Horiz. %	71.82%	73.19%	77.89%	79.45%	90.61%	92.56%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

428

DNEX

DAGANG NEXCHANGE BERHAD

385

HLIND

HONG LEONG INDUSTRIES BHD

354

MBSB

MALAYSIA BUILDING SOCIETY BHD

345

PTRANS

PERAK TRANSIT BERHAD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

255

MAYBANK

MALAYAN BANKING BHD

227

PBBANK

PUBLIC BANK BHD

226

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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