[LITRAK] YoY Quarter Result on 30-Jun-2014 [#1]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	128,974	136,020	96,174	95,796	93,943	92,724	89,629	6.24%
YoY %	-5.18%	41.43%	0.39%	1.97%	1.31%	3.45%	-	-
Horiz. %	143.90%	151.76%	107.30%	106.88%	104.81%	103.45%	100.00%	-
PBT	73,330	81,057	56,932	47,981	46,599	49,349	51,222	6.15%
YoY %	-9.53%	42.38%	18.66%	2.97%	-5.57%	-3.66%	-	-
Horiz. %	143.16%	158.25%	111.15%	93.67%	90.97%	96.34%	100.00%	-
Tax	-18,188	-19,970	-13,443	-12,858	-13,452	-14,200	-14,711	3.59%
YoY %	8.92%	-48.55%	-4.55%	4.42%	5.27%	3.47%	-	-
Horiz. %	123.64%	135.75%	91.38%	87.40%	91.44%	96.53%	100.00%	-
NP	55,142	61,087	43,489	35,123	33,147	35,149	36,511	7.10%
YoY %	-9.73%	40.47%	23.82%	5.96%	-5.70%	-3.73%	-	-
Horiz. %	151.03%	167.31%	119.11%	96.20%	90.79%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,142	61,087	43,489	35,123	33,147	35,149	36,511	7.10%
YoY %	-9.73%	40.47%	23.82%	5.96%	-5.70%	-3.73%	-	-
Horiz. %	151.03%	167.31%	119.11%	96.20%	90.79%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	24.64%	23.61%	26.80%	28.87%	28.77%	28.72%	-
YoY %	0.65%	4.36%	-11.90%	-7.17%	0.35%	0.17%	-	-
Horiz. %	86.35%	85.79%	82.21%	93.31%	100.52%	100.17%	100.00%	-
Total Cost	73,832	74,933	52,685	60,673	60,796	57,575	53,118	5.63%
YoY %	-1.47%	42.23%	-13.17%	-0.20%	5.59%	8.39%	-	-
Horiz. %	139.00%	141.07%	99.18%	114.22%	114.45%	108.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	775,305	674,990	587,979	536,578	476,865	418,791	407,311	11.31%
YoY %	14.86%	14.80%	9.58%	12.52%	13.87%	2.82%	-	-
Horiz. %	190.35%	165.72%	144.36%	131.74%	117.08%	102.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	78,999	52,300	77,474	51,499	51,231	50,793	50,360	7.78%
YoY %	51.05%	-32.49%	50.44%	0.52%	0.86%	0.86%	-	-
Horiz. %	156.87%	103.85%	153.84%	102.26%	101.73%	100.86%	100.00%	-
Div Payout %	143.27%	85.62%	178.15%	146.63%	154.56%	144.51%	137.93%	-
YoY %	67.33%	-51.94%	21.50%	-5.13%	6.95%	4.77%	-	-
Horiz. %	103.87%	62.07%	129.16%	106.31%	112.06%	104.77%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	775,305	674,990	587,979	536,578	476,865	418,791	407,311	11.31%
YoY %	14.86%	14.80%	9.58%	12.52%	13.87%	2.82%	-	-
Horiz. %	190.35%	165.72%	144.36%	131.74%	117.08%	102.82%	100.00%	-
NOSH	526,666	523,005	516,496	514,999	512,318	507,933	503,600	0.74%
YoY %	0.70%	1.26%	0.29%	0.52%	0.86%	0.86%	-	-
Horiz. %	104.58%	103.85%	102.56%	102.26%	101.73%	100.86%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	42.75%	44.91%	45.22%	36.66%	35.28%	37.91%	40.74%	-
YoY %	-4.81%	-0.69%	23.35%	3.91%	-6.94%	-6.95%	-	-
Horiz. %	104.93%	110.24%	111.00%	89.99%	86.60%	93.05%	100.00%	-
ROE	7.11%	9.05%	7.40%	6.55%	6.95%	8.39%	8.96%	-
YoY %	-21.44%	22.30%	12.98%	-5.76%	-17.16%	-6.36%	-	-
Horiz. %	79.35%	101.00%	82.59%	73.10%	77.57%	93.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	24.49	26.01	18.62	18.60	18.34	18.26	17.80	5.45%
YoY %	-5.84%	39.69%	0.11%	1.42%	0.44%	2.58%	-	-
Horiz. %	137.58%	146.12%	104.61%	104.49%	103.03%	102.58%	100.00%	-
EPS	10.47	11.68	8.42	6.82	6.47	6.92	7.25	6.31%
YoY %	-10.36%	38.72%	23.46%	5.41%	-6.50%	-4.55%	-	-
Horiz. %	144.41%	161.10%	116.14%	94.07%	89.24%	95.45%	100.00%	-
DPS	15.00	10.00	15.00	10.00	10.00	10.00	10.00	6.98%
YoY %	50.00%	-33.33%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.4721	1.2906	1.1384	1.0419	0.9308	0.8245	0.8088	10.48%
YoY %	14.06%	13.37%	9.26%	11.94%	12.89%	1.94%	-	-
Horiz. %	182.01%	159.57%	140.75%	128.82%	115.08%	101.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 514,999
RPS	23.68	24.98	17.66	17.59	17.25	17.03	16.46	6.24%
YoY %	-5.20%	41.45%	0.40%	1.97%	1.29%	3.46%	-	-
Horiz. %	143.86%	151.76%	107.29%	106.87%	104.80%	103.46%	100.00%	-
EPS	10.13	11.22	7.99	6.45	6.09	6.45	6.70	7.12%
YoY %	-9.71%	40.43%	23.88%	5.91%	-5.58%	-3.73%	-	-
Horiz. %	151.19%	167.46%	119.25%	96.27%	90.90%	96.27%	100.00%	-
DPS	14.51	9.60	14.23	9.46	9.41	9.33	9.25	7.78%
YoY %	51.15%	-32.54%	50.42%	0.53%	0.86%	0.86%	-	-
Horiz. %	156.86%	103.78%	153.84%	102.27%	101.73%	100.86%	100.00%	-
NAPS	1.4236	1.2394	1.0797	0.9853	0.8756	0.769	0.7479	11.31%
YoY %	14.86%	14.79%	9.58%	12.53%	13.86%	2.82%	-	-
Horiz. %	190.35%	165.72%	144.36%	131.74%	117.07%	102.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	5.89	5.69	4.25	3.87	4.38	4.01	3.85	-
P/RPS	24.05	21.88	22.82	20.81	23.89	21.97	21.63	1.78%
YoY %	9.92%	-4.12%	9.66%	-12.89%	8.74%	1.57%	-	-
Horiz. %	111.19%	101.16%	105.50%	96.21%	110.45%	101.57%	100.00%	-
P/EPS	56.26	48.72	50.48	56.74	67.70	57.95	53.10	0.96%
YoY %	15.48%	-3.49%	-11.03%	-16.19%	16.82%	9.13%	-	-
Horiz. %	105.95%	91.75%	95.07%	106.85%	127.50%	109.13%	100.00%	-
EY	1.78	2.05	1.98	1.76	1.48	1.73	1.88	-0.90%
YoY %	-13.17%	3.54%	12.50%	18.92%	-14.45%	-7.98%	-	-
Horiz. %	94.68%	109.04%	105.32%	93.62%	78.72%	92.02%	100.00%	-
DY	2.55	1.76	3.53	2.58	2.28	2.49	2.60	-0.32%
YoY %	44.89%	-50.14%	36.82%	13.16%	-8.43%	-4.23%	-	-
Horiz. %	98.08%	67.69%	135.77%	99.23%	87.69%	95.77%	100.00%	-
P/NAPS	4.00	4.41	3.73	3.71	4.71	4.86	4.76	-2.85%
YoY %	-9.30%	18.23%	0.54%	-21.23%	-3.09%	2.10%	-	-
Horiz. %	84.03%	92.65%	78.36%	77.94%	98.95%	102.10%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/08/16	27/08/15	28/08/14	27/08/13	28/08/12	26/08/11	-
Price	5.86	5.90	4.60	3.90	4.40	4.10	3.70	-
P/RPS	23.93	22.69	24.70	20.97	24.00	22.46	20.79	2.36%
YoY %	5.46%	-8.14%	17.79%	-12.63%	6.86%	8.03%	-	-
Horiz. %	115.10%	109.14%	118.81%	100.87%	115.44%	108.03%	100.00%	-
P/EPS	55.97	50.51	54.63	57.18	68.01	59.25	51.03	1.55%
YoY %	10.81%	-7.54%	-4.46%	-15.92%	14.78%	16.11%	-	-
Horiz. %	109.68%	98.98%	107.05%	112.05%	133.27%	116.11%	100.00%	-
EY	1.79	1.98	1.83	1.75	1.47	1.69	1.96	-1.49%
YoY %	-9.60%	8.20%	4.57%	19.05%	-13.02%	-13.78%	-	-
Horiz. %	91.33%	101.02%	93.37%	89.29%	75.00%	86.22%	100.00%	-
DY	2.56	1.69	3.26	2.56	2.27	2.44	2.70	-0.88%
YoY %	51.48%	-48.16%	27.34%	12.78%	-6.97%	-9.63%	-	-
Horiz. %	94.81%	62.59%	120.74%	94.81%	84.07%	90.37%	100.00%	-
P/NAPS	3.98	4.57	4.04	3.74	4.73	4.97	4.57	-2.27%
YoY %	-12.91%	13.12%	8.02%	-20.93%	-4.83%	8.75%	-	-
Horiz. %	87.09%	100.00%	88.40%	81.84%	103.50%	108.75%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

325

MPI

MALAYSIAN PACIFIC INDUSTRIES

322

HLIND

HONG LEONG INDUSTRIES BHD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

217

YTL

YTL CORPORATION BHD

176

PBBANK

PUBLIC BANK BHD

168

TENAGA

TENAGA NASIONAL BHD

158

DNEX

DAGANG NEXCHANGE BERHAD

153

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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