[LITRAK] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -26.29%
YoY- 39.38%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 498,504 348,208 266,848 515,360 504,868 515,896 544,080 -1.44%
PBT 311,396 206,652 144,508 354,796 296,380 293,320 324,228 -0.67%
Tax -83,720 -54,980 -35,688 -83,724 -75,436 -72,752 -79,880 0.78%
NP 227,676 151,672 108,820 271,072 220,944 220,568 244,348 -1.17%
-
NP to SH 227,676 151,672 108,820 271,072 220,944 220,568 244,348 -1.17%
-
Tax Rate 26.89% 26.61% 24.70% 23.60% 25.45% 24.80% 24.64% -
Total Cost 270,828 196,536 158,028 244,288 283,924 295,328 299,732 -1.67%
-
Net Worth 1,289,131 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 11.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 213,137 212,540 211,220 211,170 315,999 209,202 -
Div Payout % - 140.53% 195.31% 77.92% 95.58% 143.27% 85.62% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,289,131 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 11.38%
NOSH 538,799 532,843 531,371 528,068 527,930 526,666 523,005 0.49%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 45.67% 43.56% 40.78% 52.60% 43.76% 42.75% 44.91% -
ROE 17.66% 12.42% 9.86% 27.09% 25.10% 28.45% 36.20% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 92.67 65.35 50.22 97.60 95.63 97.95 104.03 -1.90%
EPS 42.32 28.48 20.48 51.32 41.84 41.88 46.72 -1.63%
DPS 0.00 40.00 40.00 40.00 40.00 60.00 40.00 -
NAPS 2.3964 2.2912 2.0777 1.8947 1.6674 1.4721 1.2906 10.85%
Adjusted Per Share Value based on latest NOSH - 532,843
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 91.54 63.94 49.00 94.63 92.70 94.73 99.91 -1.44%
EPS 41.81 27.85 19.98 49.77 40.57 40.50 44.87 -1.16%
DPS 0.00 39.14 39.03 38.78 38.78 58.02 38.41 -
NAPS 2.3671 2.2418 2.0272 1.8371 1.6164 1.4236 1.2394 11.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.80 3.70 4.20 4.90 4.23 5.89 5.69 -
P/RPS 5.18 5.66 8.36 5.02 4.42 6.01 5.47 -0.90%
P/EPS 11.34 13.00 20.51 9.55 10.11 14.06 12.18 -1.18%
EY 8.82 7.69 4.88 10.48 9.89 7.11 8.21 1.20%
DY 0.00 10.81 9.52 8.16 9.46 10.19 7.03 -
P/NAPS 2.00 1.61 2.02 2.59 2.54 4.00 4.41 -12.34%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 25/08/21 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 -
Price 4.87 3.71 4.09 4.70 5.15 5.86 5.90 -
P/RPS 5.26 5.68 8.14 4.82 5.39 5.98 5.67 -1.24%
P/EPS 11.51 13.03 19.97 9.16 12.31 13.99 12.63 -1.53%
EY 8.69 7.67 5.01 10.92 8.13 7.15 7.92 1.55%
DY 0.00 10.78 9.78 8.51 7.77 10.24 6.78 -
P/NAPS 2.03 1.62 1.97 2.48 3.09 3.98 4.57 -12.64%

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

Post a Comment