[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos