[LITRAK] YoY Cumulative 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- 98.86%
YoY- -22.86%
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 252,740 164,595 190,313 260,030 258,490 263,727 268,404 -0.99%
PBT 180,549 101,348 126,899 179,131 155,047 153,607 159,140 2.12%
Tax -42,433 -25,943 -29,144 -42,382 -39,247 -38,388 -39,122 1.36%
NP 138,116 75,405 97,755 136,749 115,800 115,219 120,018 2.36%
-
NP to SH 138,116 75,405 97,755 136,749 115,800 115,219 120,018 2.36%
-
Tax Rate 23.50% 25.60% 22.97% 23.66% 25.31% 24.99% 24.58% -
Total Cost 114,624 89,190 92,558 123,281 142,690 148,508 148,386 -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 2,468,065 53,285 53,233 53,079 52,804 79,025 52,409 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 10.03% 6.26% 8.69% 13.31% 13.04% 15.17% 17.44% -
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 46.80 30.89 35.75 48.99 48.95 50.06 51.21 -1.48%
EPS 25.62 14.15 18.38 25.83 21.93 21.87 22.90 1.88%
DPS 457.00 10.00 10.00 10.00 10.00 15.00 10.00 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 46.41 30.22 34.95 47.75 47.46 48.43 49.28 -0.99%
EPS 25.36 13.85 17.95 25.11 21.26 21.16 22.04 2.36%
DPS 453.19 9.78 9.77 9.75 9.70 14.51 9.62 89.98%
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 10.58 12.24 11.13 9.21 9.32 11.59 11.33 -1.13%
P/EPS 19.36 26.71 21.67 17.51 20.79 26.52 25.33 -4.37%
EY 5.17 3.74 4.61 5.71 4.81 3.77 3.95 4.58%
DY 92.32 2.65 2.51 2.22 2.19 2.59 1.72 94.16%
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 1.09 11.95 11.16 9.19 8.05 11.69 11.33 -32.29%
P/EPS 1.99 26.08 21.73 17.47 17.97 26.75 25.33 -34.54%
EY 50.15 3.84 4.60 5.73 5.57 3.74 3.95 52.70%
DY 896.08 2.71 2.51 2.22 2.54 2.56 1.72 183.52%
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