[LITRAK] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -0.57%
YoY- -22.86%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 505,480 329,190 380,626 520,060 516,980 527,454 536,808 -0.99%
PBT 361,098 202,696 253,798 358,262 310,094 307,214 318,280 2.12%
Tax -84,866 -51,886 -58,288 -84,764 -78,494 -76,776 -78,244 1.36%
NP 276,232 150,810 195,510 273,498 231,600 230,438 240,036 2.36%
-
NP to SH 276,232 150,810 195,510 273,498 231,600 230,438 240,036 2.36%
-
Tax Rate 23.50% 25.60% 22.97% 23.66% 25.31% 24.99% 24.58% -
Total Cost 229,248 178,380 185,116 246,562 285,380 297,016 296,772 -4.20%
-
Net Worth 1,376,877 1,205,098 1,125,345 1,027,294 888,328 759,749 688,138 12.24%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 4,936,130 106,570 106,466 106,158 105,608 158,050 104,819 89.97%
Div Payout % 1,786.95% 70.67% 54.46% 38.82% 45.60% 68.59% 43.67% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,376,877 1,205,098 1,125,345 1,027,294 888,328 759,749 688,138 12.24%
NOSH 540,272 532,868 532,765 530,877 528,043 526,835 524,096 0.50%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 54.65% 45.81% 51.37% 52.59% 44.80% 43.69% 44.72% -
ROE 20.06% 12.51% 17.37% 26.62% 26.07% 30.33% 34.88% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 93.60 61.78 71.50 97.98 97.90 100.12 102.43 -1.49%
EPS 51.24 28.30 36.76 51.66 43.86 43.74 45.80 1.88%
DPS 914.00 20.00 20.00 20.00 20.00 30.00 20.00 89.02%
NAPS 2.5495 2.2616 2.114 1.9354 1.6823 1.4421 1.313 11.68%
Adjusted Per Share Value based on latest NOSH - 532,868
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 92.82 60.45 69.89 95.49 94.93 96.85 98.57 -0.99%
EPS 50.72 27.69 35.90 50.22 42.53 42.31 44.08 2.36%
DPS 906.38 19.57 19.55 19.49 19.39 29.02 19.25 89.97%
NAPS 2.5283 2.2128 2.0664 1.8863 1.6312 1.3951 1.2636 12.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.95 3.78 3.98 4.51 4.56 5.80 5.80 -
P/RPS 5.29 6.12 5.57 4.60 4.66 5.79 5.66 -1.11%
P/EPS 9.68 13.36 10.84 8.75 10.40 13.26 12.66 -4.37%
EY 10.33 7.49 9.23 11.42 9.62 7.54 7.90 4.56%
DY 184.65 5.29 5.03 4.43 4.39 5.17 3.45 94.06%
P/NAPS 1.94 1.67 1.88 2.33 2.71 4.02 4.42 -12.81%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 25/11/21 25/11/20 28/11/19 29/11/18 29/11/17 29/11/16 -
Price 0.51 3.69 3.99 4.50 3.94 5.85 5.80 -
P/RPS 0.54 5.97 5.58 4.59 4.02 5.84 5.66 -32.39%
P/EPS 1.00 13.04 10.86 8.73 8.98 13.37 12.66 -34.48%
EY 100.29 7.67 9.20 11.45 11.13 7.48 7.90 52.70%
DY 1,792.16 5.42 5.01 4.44 5.08 5.13 3.45 183.39%
P/NAPS 0.20 1.63 1.89 2.33 2.34 4.06 4.42 -40.29%

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