[LITRAK] YoY Quarter Result on 30-Jun-2018 [#1]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 4.57%
YoY- 0.17%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 87,052 66,712 128,840 126,217 128,974 136,020 96,174 -1.64%
PBT 51,663 36,127 88,699 74,095 73,330 81,057 56,932 -1.60%
Tax -13,745 -8,922 -20,931 -18,859 -18,188 -19,970 -13,443 0.37%
NP 37,918 27,205 67,768 55,236 55,142 61,087 43,489 -2.25%
-
NP to SH 37,918 27,205 67,768 55,236 55,142 61,087 43,489 -2.25%
-
Tax Rate 26.61% 24.70% 23.60% 25.45% 24.80% 24.64% 23.61% -
Total Cost 49,134 39,507 61,072 70,981 73,832 74,933 52,685 -1.15%
-
Net Worth 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 587,979 12.93%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 53,284 53,135 52,805 52,792 78,999 52,300 77,474 -6.04%
Div Payout % 140.53% 195.31% 77.92% 95.58% 143.27% 85.62% 178.15% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 587,979 12.93%
NOSH 532,843 531,371 528,068 527,930 526,666 523,005 516,496 0.52%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 43.56% 40.78% 52.60% 43.76% 42.75% 44.91% 45.22% -
ROE 3.11% 2.46% 6.77% 6.27% 7.11% 9.05% 7.40% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.34 12.56 24.40 23.91 24.49 26.01 18.62 -2.15%
EPS 7.12 5.12 12.83 10.46 10.47 11.68 8.42 -2.75%
DPS 10.00 10.00 10.00 10.00 15.00 10.00 15.00 -6.52%
NAPS 2.2912 2.0777 1.8947 1.6674 1.4721 1.2906 1.1384 12.35%
Adjusted Per Share Value based on latest NOSH - 527,930
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.98 12.25 23.66 23.18 23.68 24.98 17.66 -1.65%
EPS 6.96 5.00 12.44 10.14 10.13 11.22 7.99 -2.27%
DPS 9.78 9.76 9.70 9.69 14.51 9.60 14.23 -6.05%
NAPS 2.2418 2.0272 1.8371 1.6164 1.4236 1.2394 1.0797 12.93%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.70 4.20 4.90 4.23 5.89 5.69 4.25 -
P/RPS 22.65 33.45 20.08 17.69 24.05 21.88 22.82 -0.12%
P/EPS 51.99 82.03 38.18 40.43 56.26 48.72 50.48 0.49%
EY 1.92 1.22 2.62 2.47 1.78 2.05 1.98 -0.51%
DY 2.70 2.38 2.04 2.36 2.55 1.76 3.53 -4.36%
P/NAPS 1.61 2.02 2.59 2.54 4.00 4.41 3.73 -13.05%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 27/08/15 -
Price 3.71 4.09 4.70 5.15 5.86 5.90 4.60 -
P/RPS 22.71 32.58 19.26 21.54 23.93 22.69 24.70 -1.38%
P/EPS 52.13 79.88 36.62 49.22 55.97 50.51 54.63 -0.77%
EY 1.92 1.25 2.73 2.03 1.79 1.98 1.83 0.80%
DY 2.70 2.44 2.13 1.94 2.56 1.69 3.26 -3.08%
P/NAPS 1.62 1.97 2.48 3.09 3.98 4.57 4.04 -14.11%

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