[LITRAK] YoY Annual (Unaudited) Result on 31-Mar-2009 [#4]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annual (Unaudited) Result
Revenue	358,731	318,590	310,541	297,541	293,033	255,912	242,966	6.70%
YoY %	12.60%	2.59%	4.37%	1.54%	14.51%	5.33%	-	-
Horiz. %	147.65%	131.13%	127.81%	122.46%	120.61%	105.33%	100.00%	-
PBT	119,457	133,921	127,328	145,028	142,744	129,780	114,937	0.64%
YoY %	-10.80%	5.18%	-12.20%	1.60%	9.99%	12.91%	-	-
Horiz. %	103.93%	116.52%	110.78%	126.18%	124.19%	112.91%	100.00%	-
Tax	-36,281	-38,137	-41,363	-42,889	-37,949	-29,294	-36,363	-0.03%
YoY %	4.87%	7.80%	3.56%	-13.02%	-29.55%	19.44%	-	-
Horiz. %	99.77%	104.88%	113.75%	117.95%	104.36%	80.56%	100.00%	-
NP	83,176	95,784	85,965	102,139	104,795	100,486	78,574	0.95%
YoY %	-13.16%	11.42%	-15.84%	-2.53%	4.29%	27.89%	-	-
Horiz. %	105.86%	121.90%	109.41%	129.99%	133.37%	127.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,176	95,784	85,965	102,139	104,795	100,486	78,574	0.95%
YoY %	-13.16%	11.42%	-15.84%	-2.53%	4.29%	27.89%	-	-
Horiz. %	105.86%	121.90%	109.41%	129.99%	133.37%	127.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.37%	28.48%	32.49%	29.57%	26.59%	22.57%	31.64%	-
YoY %	6.64%	-12.34%	9.87%	11.21%	17.81%	-28.67%	-	-
Horiz. %	95.99%	90.01%	102.69%	93.46%	84.04%	71.33%	100.00%	-
Total Cost	275,555	222,806	224,576	195,402	188,238	155,426	164,392	8.98%
YoY %	23.67%	-0.79%	14.93%	3.81%	21.11%	-5.45%	-	-
Horiz. %	167.62%	135.53%	136.61%	118.86%	114.51%	94.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	379,720	367,415	426,783	418,052	924,217	848,570	894,612	-13.29%
YoY %	3.35%	-13.91%	2.09%	-54.77%	8.91%	-5.15%	-	-
Horiz. %	42.45%	41.07%	47.71%	46.73%	103.31%	94.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	85,852	85,293	84,768	123,654	58,873	48,779	48,326	10.04%
YoY %	0.66%	0.62%	-31.45%	110.04%	20.69%	0.94%	-	-
Horiz. %	177.65%	176.50%	175.41%	255.87%	121.82%	100.94%	100.00%	-
Div Payout %	103.22%	89.05%	98.61%	121.07%	56.18%	48.54%	61.50%	-
YoY %	15.91%	-9.69%	-18.55%	115.50%	15.74%	-21.07%	-	-
Horiz. %	167.84%	144.80%	160.34%	196.86%	91.35%	78.93%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	379,720	367,415	426,783	418,052	924,217	848,570	894,612	-13.29%
YoY %	3.35%	-13.91%	2.09%	-54.77%	8.91%	-5.15%	-	-
Horiz. %	42.45%	41.07%	47.71%	46.73%	103.31%	94.85%	100.00%	-
NOSH	505,015	501,727	498,636	494,619	490,613	487,796	483,260	0.73%
YoY %	0.66%	0.62%	0.81%	0.82%	0.58%	0.94%	-	-
Horiz. %	104.50%	103.82%	103.18%	102.35%	101.52%	100.94%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	23.19%	30.06%	27.68%	34.33%	35.76%	39.27%	32.34%	-
YoY %	-22.85%	8.60%	-19.37%	-4.00%	-8.94%	21.43%	-	-
Horiz. %	71.71%	92.95%	85.59%	106.15%	110.58%	121.43%	100.00%	-
ROE	21.90%	26.07%	20.14%	24.43%	11.34%	11.84%	8.78%	-
YoY %	-16.00%	29.44%	-17.56%	115.43%	-4.22%	34.85%	-	-
Horiz. %	249.43%	296.92%	229.38%	278.25%	129.16%	134.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	71.03	63.50	62.28	60.16	59.73	52.46	50.28	5.92%
YoY %	11.86%	1.96%	3.52%	0.72%	13.86%	4.34%	-	-
Horiz. %	141.27%	126.29%	123.87%	119.65%	118.79%	104.34%	100.00%	-
EPS	16.47	19.09	17.24	20.65	21.36	20.60	16.25	0.22%
YoY %	-13.72%	10.73%	-16.51%	-3.32%	3.69%	26.77%	-	-
Horiz. %	101.35%	117.48%	106.09%	127.08%	131.45%	126.77%	100.00%	-
DPS	17.00	17.00	17.00	25.00	12.00	10.00	10.00	9.23%
YoY %	0.00%	0.00%	-32.00%	108.33%	20.00%	0.00%	-	-
Horiz. %	170.00%	170.00%	170.00%	250.00%	120.00%	100.00%	100.00%	-
NAPS	0.7519	0.7323	0.8559	0.8452	1.8838	1.7396	1.8512	-13.93%
YoY %	2.68%	-14.44%	1.27%	-55.13%	8.29%	-6.03%	-	-
Horiz. %	40.62%	39.56%	46.23%	45.66%	101.76%	93.97%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 497,397
RPS	65.87	58.50	57.02	54.64	53.81	46.99	44.61	6.70%
YoY %	12.60%	2.60%	4.36%	1.54%	14.51%	5.34%	-	-
Horiz. %	147.66%	131.14%	127.82%	122.48%	120.62%	105.34%	100.00%	-
EPS	15.27	17.59	15.79	18.75	19.24	18.45	14.43	0.94%
YoY %	-13.19%	11.40%	-15.79%	-2.55%	4.28%	27.86%	-	-
Horiz. %	105.82%	121.90%	109.42%	129.94%	133.33%	127.86%	100.00%	-
DPS	15.76	15.66	15.57	22.71	10.81	8.96	8.87	10.04%
YoY %	0.64%	0.58%	-31.44%	110.08%	20.65%	1.01%	-	-
Horiz. %	177.68%	176.55%	175.54%	256.03%	121.87%	101.01%	100.00%	-
NAPS	0.6973	0.6747	0.7837	0.7676	1.6971	1.5582	1.6427	-13.29%
YoY %	3.35%	-13.91%	2.10%	-54.77%	8.91%	-5.14%	-	-
Horiz. %	42.45%	41.07%	47.71%	46.73%	103.31%	94.86%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	4.07	3.52	3.05	2.09	3.58	2.98	2.88	-
P/RPS	5.73	5.54	4.90	3.47	5.99	5.68	5.73	0.00%
YoY %	3.43%	13.06%	41.21%	-42.07%	5.46%	-0.87%	-	-
Horiz. %	100.00%	96.68%	85.51%	60.56%	104.54%	99.13%	100.00%	-
P/EPS	24.71	18.44	17.69	10.12	16.76	14.47	17.71	5.70%
YoY %	34.00%	4.24%	74.80%	-39.62%	15.83%	-18.29%	-	-
Horiz. %	139.53%	104.12%	99.89%	57.14%	94.64%	81.71%	100.00%	-
EY	4.05	5.42	5.65	9.88	5.97	6.91	5.65	-5.39%
YoY %	-25.28%	-4.07%	-42.81%	65.49%	-13.60%	22.30%	-	-
Horiz. %	71.68%	95.93%	100.00%	174.87%	105.66%	122.30%	100.00%	-
DY	4.18	4.83	5.57	11.96	3.35	3.36	3.47	3.14%
YoY %	-13.46%	-13.29%	-53.43%	257.01%	-0.30%	-3.17%	-	-
Horiz. %	120.46%	139.19%	160.52%	344.67%	96.54%	96.83%	100.00%	-
P/NAPS	5.41	4.81	3.56	2.47	1.90	1.71	1.56	23.00%
YoY %	12.47%	35.11%	44.13%	30.00%	11.11%	9.62%	-	-
Horiz. %	346.79%	308.33%	228.21%	158.33%	121.79%	109.62%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/12	30/05/11	31/05/10	21/05/09	28/05/08	25/05/07	25/05/06	-
Price	4.05	3.75	3.08	2.30	3.74	3.82	2.55	-
P/RPS	5.70	5.91	4.95	3.82	6.26	7.28	5.07	1.96%
YoY %	-3.55%	19.39%	29.58%	-38.98%	-14.01%	43.59%	-	-
Horiz. %	112.43%	116.57%	97.63%	75.35%	123.47%	143.59%	100.00%	-
P/EPS	24.59	19.64	17.87	11.14	17.51	18.54	15.68	7.78%
YoY %	25.20%	9.90%	60.41%	-36.38%	-5.56%	18.24%	-	-
Horiz. %	156.82%	125.26%	113.97%	71.05%	111.67%	118.24%	100.00%	-
EY	4.07	5.09	5.60	8.98	5.71	5.39	6.38	-7.21%
YoY %	-20.04%	-9.11%	-37.64%	57.27%	5.94%	-15.52%	-	-
Horiz. %	63.79%	79.78%	87.77%	140.75%	89.50%	84.48%	100.00%	-
DY	4.20	4.53	5.52	10.87	3.21	2.62	3.92	1.15%
YoY %	-7.28%	-17.93%	-49.22%	238.63%	22.52%	-33.16%	-	-
Horiz. %	107.14%	115.56%	140.82%	277.30%	81.89%	66.84%	100.00%	-
P/NAPS	5.39	5.12	3.60	2.72	1.99	2.20	1.38	25.46%
YoY %	5.27%	42.22%	32.35%	36.68%	-9.55%	59.42%	-	-
Horiz. %	390.58%	371.01%	260.87%	197.10%	144.20%	159.42%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

291

HLIND

HONG LEONG INDUSTRIES BHD

279

MPI

MALAYSIAN PACIFIC INDUSTRIES

278

JCY

JCY INTERNATIONAL BERHAD

176

PBBANK

PUBLIC BANK BHD

125

YTLPOWR

YTL POWER INTERNATIONAL BHD

104

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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