[LITRAK] YoY TTM Result on 30-Jun-2009 [#1]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -10.67%
YoY- -19.83%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 361,826 329,287 313,056 299,516 294,990 268,190 243,535 6.81%
PBT 117,584 143,756 135,036 130,901 153,653 139,259 112,397 0.75%
Tax -35,770 -40,957 -42,934 -39,662 -39,843 -31,717 -36,608 -0.38%
NP 81,814 102,799 92,102 91,239 113,810 107,542 75,789 1.28%
-
NP to SH 81,814 102,799 92,102 91,239 113,810 107,542 75,789 1.28%
-
Tax Rate 30.42% 28.49% 31.79% 30.30% 25.93% 22.78% 32.57% -
Total Cost 280,012 226,488 220,954 208,277 181,180 160,648 167,746 8.90%
-
Net Worth 418,791 407,311 433,511 445,016 964,484 876,886 797,451 -10.16%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 86,142 85,471 84,917 148,684 83,480 73,229 72,422 2.93%
Div Payout % 105.29% 83.14% 92.20% 162.96% 73.35% 68.09% 95.56% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 418,791 407,311 433,511 445,016 964,484 876,886 797,451 -10.16%
NOSH 507,933 503,600 500,186 498,059 493,645 489,224 486,310 0.72%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.61% 31.22% 29.42% 30.46% 38.58% 40.10% 31.12% -
ROE 19.54% 25.24% 21.25% 20.50% 11.80% 12.26% 9.50% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.23 65.39 62.59 60.14 59.76 54.82 50.08 6.04%
EPS 16.11 20.41 18.41 18.32 23.06 21.98 15.58 0.55%
DPS 17.00 17.00 17.00 30.00 17.00 15.00 15.00 2.10%
NAPS 0.8245 0.8088 0.8667 0.8935 1.9538 1.7924 1.6398 -10.81%
Adjusted Per Share Value based on latest NOSH - 498,059
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.44 60.46 57.48 55.00 54.17 49.25 44.72 6.81%
EPS 15.02 18.88 16.91 16.75 20.90 19.75 13.92 1.27%
DPS 15.82 15.69 15.59 27.30 15.33 13.45 13.30 2.93%
NAPS 0.769 0.7479 0.796 0.8171 1.771 1.6102 1.4643 -10.16%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.01 3.85 3.10 2.50 3.18 4.00 2.58 -
P/RPS 5.63 5.89 4.95 4.16 5.32 7.30 5.15 1.49%
P/EPS 24.90 18.86 16.84 13.65 13.79 18.20 16.55 7.03%
EY 4.02 5.30 5.94 7.33 7.25 5.50 6.04 -6.55%
DY 4.24 4.42 5.48 12.00 5.35 3.75 5.81 -5.11%
P/NAPS 4.86 4.76 3.58 2.80 1.63 2.23 1.57 20.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 26/08/10 27/08/09 22/08/08 28/08/07 28/08/06 -
Price 4.10 3.70 3.27 2.69 1.77 3.84 2.74 -
P/RPS 5.76 5.66 5.22 4.47 2.96 7.00 5.47 0.86%
P/EPS 25.45 18.13 17.76 14.68 7.68 17.47 17.58 6.35%
EY 3.93 5.52 5.63 6.81 13.03 5.72 5.69 -5.97%
DY 4.15 4.59 5.20 11.15 9.60 3.91 5.47 -4.49%
P/NAPS 4.97 4.57 3.77 3.01 0.91 2.14 1.67 19.91%

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