[LITRAK] YoY TTM Result on 30-Jun-2021 [#1]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 5.21%
YoY- -2.2%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 438,506 413,167 441,716 518,657 521,140 527,189 456,081 -0.65%
PBT 271,465 282,616 290,311 329,194 307,214 284,709 252,801 1.19%
Tax -89,616 -66,127 -68,958 -80,552 -78,566 -69,620 -61,106 6.58%
NP 181,849 216,489 221,353 248,642 228,648 215,089 191,695 -0.87%
-
NP to SH 181,849 216,489 221,353 248,642 228,648 215,089 191,695 -0.87%
-
Tax Rate 33.01% 23.40% 23.75% 24.47% 25.57% 24.45% 24.17% -
Total Cost 256,657 196,678 220,363 270,015 292,492 312,100 264,386 -0.49%
-
Net Worth 1,289,131 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 11.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 79,930 106,562 132,814 132,001 105,578 157,818 104,517 -4.36%
Div Payout % 43.95% 49.22% 60.00% 53.09% 46.18% 73.37% 54.52% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,289,131 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 11.38%
NOSH 538,799 532,843 531,371 528,068 527,930 526,666 523,005 0.49%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 41.47% 52.40% 50.11% 47.94% 43.87% 40.80% 42.03% -
ROE 14.11% 17.73% 20.05% 24.85% 25.97% 27.74% 28.40% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 81.52 77.54 83.13 98.22 98.71 100.10 87.20 -1.11%
EPS 33.80 40.63 41.66 47.09 43.31 40.84 36.65 -1.33%
DPS 15.00 20.00 25.00 25.00 20.00 30.00 20.00 -4.67%
NAPS 2.3964 2.2912 2.0777 1.8947 1.6674 1.4721 1.2906 10.85%
Adjusted Per Share Value based on latest NOSH - 532,843
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 80.52 75.87 81.11 95.24 95.69 96.80 83.75 -0.65%
EPS 33.39 39.75 40.65 45.66 41.98 39.50 35.20 -0.87%
DPS 14.68 19.57 24.39 24.24 19.39 28.98 19.19 -4.36%
NAPS 2.3671 2.2418 2.0272 1.8371 1.6164 1.4236 1.2394 11.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.80 3.70 4.20 4.90 4.23 5.89 5.69 -
P/RPS 5.89 4.77 5.05 4.99 4.29 5.88 6.52 -1.67%
P/EPS 14.20 9.11 10.08 10.41 9.77 14.42 15.52 -1.46%
EY 7.04 10.98 9.92 9.61 10.24 6.93 6.44 1.49%
DY 3.13 5.41 5.95 5.10 4.73 5.09 3.51 -1.89%
P/NAPS 2.00 1.61 2.02 2.59 2.54 4.00 4.41 -12.34%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 25/08/21 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 -
Price 4.87 3.71 4.09 4.70 5.15 5.86 5.90 -
P/RPS 5.97 4.78 4.92 4.79 5.22 5.85 6.77 -2.07%
P/EPS 14.41 9.13 9.82 9.98 11.89 14.35 16.10 -1.83%
EY 6.94 10.95 10.19 10.02 8.41 6.97 6.21 1.86%
DY 3.08 5.39 6.11 5.32 3.88 5.12 3.39 -1.58%
P/NAPS 2.03 1.62 1.97 2.48 3.09 3.98 4.57 -12.64%

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