[LITRAK] YoY TTM 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- -1.64%
YoY- -20.41%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 381,111 375,785 370,519 361,826 329,287 313,056 299,516 4.09%
PBT 195,906 173,112 176,784 117,584 143,756 135,036 130,901 6.94%
Tax -49,651 -37,005 -47,989 -35,770 -40,957 -42,934 -39,662 3.81%
NP 146,255 136,107 128,795 81,814 102,799 92,102 91,239 8.17%
-
NP to SH 146,255 136,107 128,795 81,814 102,799 92,102 91,239 8.17%
-
Tax Rate 25.34% 21.38% 27.15% 30.42% 28.49% 31.79% 30.30% -
Total Cost 234,856 239,678 241,724 280,012 226,488 220,954 208,277 2.02%
-
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 128,997 87,570 86,872 86,142 85,471 84,917 148,684 -2.33%
Div Payout % 88.20% 64.34% 67.45% 105.29% 83.14% 92.20% 162.96% -
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 38.38% 36.22% 34.76% 22.61% 31.22% 29.42% 30.46% -
ROE 24.87% 25.37% 27.01% 19.54% 25.24% 21.25% 20.50% -
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 73.79 72.97 72.32 71.23 65.39 62.59 60.14 3.46%
EPS 28.32 26.43 25.14 16.11 20.41 18.41 18.32 7.52%
DPS 25.00 17.00 17.00 17.00 17.00 17.00 30.00 -2.99%
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 69.98 69.00 68.04 66.44 60.46 57.48 55.00 4.09%
EPS 26.86 24.99 23.65 15.02 18.88 16.91 16.75 8.18%
DPS 23.69 16.08 15.95 15.82 15.69 15.59 27.30 -2.33%
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 5.76 5.30 6.06 5.63 5.89 4.95 4.16 5.57%
P/EPS 15.01 14.64 17.42 24.90 18.86 16.84 13.65 1.59%
EY 6.66 6.83 5.74 4.02 5.30 5.94 7.33 -1.58%
DY 5.88 4.39 3.88 4.24 4.42 5.48 12.00 -11.20%
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 6.23 5.34 6.08 5.76 5.66 5.22 4.47 5.68%
P/EPS 16.24 14.76 17.50 25.45 18.13 17.76 14.68 1.69%
EY 6.16 6.78 5.71 3.93 5.52 5.63 6.81 -1.65%
DY 5.43 4.36 3.86 4.15 4.59 5.20 11.15 -11.29%
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