[LITRAK] YoY Quarter Result on 30-Jun-2012 [#1]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 285.78%
YoY- -3.73%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 96,174 95,796 93,943 92,724 89,629 78,932 76,417 3.90%
PBT 56,932 47,981 46,599 49,349 51,222 41,387 33,679 9.13%
Tax -13,443 -12,858 -13,452 -14,200 -14,711 -11,891 -10,320 4.50%
NP 43,489 35,123 33,147 35,149 36,511 29,496 23,359 10.90%
-
NP to SH 43,489 35,123 33,147 35,149 36,511 29,496 23,359 10.90%
-
Tax Rate 23.61% 26.80% 28.87% 28.77% 28.72% 28.73% 30.64% -
Total Cost 52,685 60,673 60,796 57,575 53,118 49,436 53,058 -0.11%
-
Net Worth 587,979 536,578 476,865 418,791 407,311 433,511 445,016 4.75%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 77,474 51,499 51,231 50,793 50,360 50,018 49,805 7.63%
Div Payout % 178.15% 146.63% 154.56% 144.51% 137.93% 169.58% 213.22% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 587,979 536,578 476,865 418,791 407,311 433,511 445,016 4.75%
NOSH 516,496 514,999 512,318 507,933 503,600 500,186 498,059 0.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 45.22% 36.66% 35.28% 37.91% 40.74% 37.37% 30.57% -
ROE 7.40% 6.55% 6.95% 8.39% 8.96% 6.80% 5.25% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.62 18.60 18.34 18.26 17.80 15.78 15.34 3.28%
EPS 8.42 6.82 6.47 6.92 7.25 5.90 4.69 10.23%
DPS 15.00 10.00 10.00 10.00 10.00 10.00 10.00 6.98%
NAPS 1.1384 1.0419 0.9308 0.8245 0.8088 0.8667 0.8935 4.11%
Adjusted Per Share Value based on latest NOSH - 507,933
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.66 17.59 17.25 17.03 16.46 14.49 14.03 3.90%
EPS 7.99 6.45 6.09 6.45 6.70 5.42 4.29 10.91%
DPS 14.23 9.46 9.41 9.33 9.25 9.18 9.15 7.63%
NAPS 1.0797 0.9853 0.8756 0.769 0.7479 0.796 0.8171 4.75%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.25 3.87 4.38 4.01 3.85 3.10 2.50 -
P/RPS 22.82 20.81 23.89 21.97 21.63 19.64 16.29 5.77%
P/EPS 50.48 56.74 67.70 57.95 53.10 52.57 53.30 -0.90%
EY 1.98 1.76 1.48 1.73 1.88 1.90 1.88 0.86%
DY 3.53 2.58 2.28 2.49 2.60 3.23 4.00 -2.06%
P/NAPS 3.73 3.71 4.71 4.86 4.76 3.58 2.80 4.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 27/08/13 28/08/12 26/08/11 26/08/10 27/08/09 -
Price 4.60 3.90 4.40 4.10 3.70 3.27 2.69 -
P/RPS 24.70 20.97 24.00 22.46 20.79 20.72 17.53 5.87%
P/EPS 54.63 57.18 68.01 59.25 51.03 55.45 57.36 -0.80%
EY 1.83 1.75 1.47 1.69 1.96 1.80 1.74 0.84%
DY 3.26 2.56 2.27 2.44 2.70 3.06 3.72 -2.17%
P/NAPS 4.04 3.74 4.73 4.97 4.57 3.77 3.01 5.02%

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