[LITRAK] YoY TTM Result on 30-Sep-2006 [#2]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	300,920	294,860	279,310	244,926	235,726	221,740	198,606	7.16%
YoY %	2.06%	5.57%	14.04%	3.90%	6.31%	11.65%	-	-
Horiz. %	151.52%	148.46%	140.64%	123.32%	118.69%	111.65%	100.00%	-
PBT	128,457	150,749	148,927	113,883	108,591	88,247	116,453	1.64%
YoY %	-14.79%	1.22%	30.77%	4.87%	23.05%	-24.22%	-	-
Horiz. %	110.31%	129.45%	127.89%	97.79%	93.25%	75.78%	100.00%	-
Tax	-39,374	-38,294	-33,510	-37,402	-35,664	-32,162	-33,882	2.53%
YoY %	-2.82%	-14.28%	10.41%	-4.87%	-10.89%	5.08%	-	-
Horiz. %	116.21%	113.02%	98.90%	110.39%	105.26%	94.92%	100.00%	-
NP	89,083	112,455	115,417	76,481	72,927	56,085	82,571	1.27%
YoY %	-20.78%	-2.57%	50.91%	4.87%	30.03%	-32.08%	-	-
Horiz. %	107.89%	136.19%	139.78%	92.62%	88.32%	67.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,083	112,455	115,417	76,481	72,927	56,085	82,571	1.27%
YoY %	-20.78%	-2.57%	50.91%	4.87%	30.03%	-32.08%	-	-
Horiz. %	107.89%	136.19%	139.78%	92.62%	88.32%	67.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.65%	25.40%	22.50%	32.84%	32.84%	36.45%	29.09%	-
YoY %	20.67%	12.89%	-31.49%	0.00%	-9.90%	25.30%	-	-
Horiz. %	105.36%	87.32%	77.35%	112.89%	112.89%	125.30%	100.00%	-
Total Cost	211,837	182,405	163,893	168,445	162,799	165,655	116,035	10.54%
YoY %	16.14%	11.30%	-2.70%	3.47%	-1.72%	42.76%	-	-
Horiz. %	182.56%	157.20%	141.24%	145.17%	140.30%	142.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,911	471,237	887,815	800,413	868,061	829,971	804,136	-10.28%
YoY %	-11.10%	-46.92%	10.92%	-7.79%	4.59%	3.21%	-	-
Horiz. %	52.09%	58.60%	110.41%	99.54%	107.95%	103.21%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	148,684	58,946	73,392	72,678	48,235	48,230	43,370	22.77%
YoY %	152.24%	-19.68%	0.98%	50.67%	0.01%	11.21%	-	-
Horiz. %	342.83%	135.91%	169.22%	167.58%	111.22%	111.21%	100.00%	-
Div Payout %	166.91%	52.42%	63.59%	95.03%	66.14%	86.00%	52.52%	-
YoY %	218.41%	-17.57%	-33.08%	43.68%	-23.09%	63.75%	-	-
Horiz. %	317.80%	99.81%	121.08%	180.94%	125.93%	163.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	418,911	471,237	887,815	800,413	868,061	829,971	804,136	-10.28%
YoY %	-11.10%	-46.92%	10.92%	-7.79%	4.59%	3.21%	-	-
Horiz. %	52.09%	58.60%	110.41%	99.54%	107.95%	103.21%	100.00%	-
NOSH	498,763	494,011	490,695	487,433	482,309	482,513	481,923	0.57%
YoY %	0.96%	0.68%	0.67%	1.06%	-0.04%	0.12%	-	-
Horiz. %	103.49%	102.51%	101.82%	101.14%	100.08%	100.12%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	29.60%	38.14%	41.32%	31.23%	30.94%	25.29%	41.58%	-
YoY %	-22.39%	-7.70%	32.31%	0.94%	22.34%	-39.18%	-	-
Horiz. %	71.19%	91.73%	99.37%	75.11%	74.41%	60.82%	100.00%	-
ROE	21.27%	23.86%	13.00%	9.56%	8.40%	6.76%	10.27%	-
YoY %	-10.85%	83.54%	35.98%	13.81%	24.26%	-34.18%	-	-
Horiz. %	207.11%	232.33%	126.58%	93.09%	81.79%	65.82%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	60.33	59.69	56.92	50.25	48.87	45.96	41.21	6.55%
YoY %	1.07%	4.87%	13.27%	2.82%	6.33%	11.53%	-	-
Horiz. %	146.40%	144.84%	138.12%	121.94%	118.59%	111.53%	100.00%	-
EPS	17.86	22.76	23.52	15.69	15.12	11.62	17.13	0.69%
YoY %	-21.53%	-3.23%	49.90%	3.77%	30.12%	-32.17%	-	-
Horiz. %	104.26%	132.87%	137.30%	91.59%	88.27%	67.83%	100.00%	-
DPS	30.00	12.00	15.00	15.00	10.00	10.00	9.00	22.19%
YoY %	150.00%	-20.00%	0.00%	50.00%	0.00%	11.11%	-	-
Horiz. %	333.33%	133.33%	166.67%	166.67%	111.11%	111.11%	100.00%	-
NAPS	0.8399	0.9539	1.8093	1.6421	1.7998	1.7201	1.6686	-10.80%
YoY %	-11.95%	-47.28%	10.18%	-8.76%	4.63%	3.09%	-	-
Horiz. %	50.34%	57.17%	108.43%	98.41%	107.86%	103.09%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 487,433
RPS	55.26	54.14	51.29	44.97	43.28	40.72	36.47	7.16%
YoY %	2.07%	5.56%	14.05%	3.90%	6.29%	11.65%	-	-
Horiz. %	151.52%	148.45%	140.64%	123.31%	118.67%	111.65%	100.00%	-
EPS	16.36	20.65	21.19	14.04	13.39	10.30	15.16	1.27%
YoY %	-20.77%	-2.55%	50.93%	4.85%	30.00%	-32.06%	-	-
Horiz. %	107.92%	136.21%	139.78%	92.61%	88.32%	67.94%	100.00%	-
DPS	27.30	10.82	13.48	13.35	8.86	8.86	7.96	22.77%
YoY %	152.31%	-19.73%	0.97%	50.68%	0.00%	11.31%	-	-
Horiz. %	342.96%	135.93%	169.35%	167.71%	111.31%	111.31%	100.00%	-
NAPS	0.7692	0.8653	1.6302	1.4697	1.594	1.524	1.4766	-10.29%
YoY %	-11.11%	-46.92%	10.92%	-7.80%	4.59%	3.21%	-	-
Horiz. %	52.09%	58.60%	110.40%	99.53%	107.95%	103.21%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.92	1.74	4.06	2.79	2.39	2.38	2.74	-
P/RPS	4.84	2.92	7.13	5.55	4.89	5.18	6.65	-5.15%
YoY %	65.75%	-59.05%	28.47%	13.50%	-5.60%	-22.11%	-	-
Horiz. %	72.78%	43.91%	107.22%	83.46%	73.53%	77.89%	100.00%	-
P/EPS	16.35	7.64	17.26	17.78	15.81	20.48	15.99	0.37%
YoY %	114.01%	-55.74%	-2.92%	12.46%	-22.80%	28.08%	-	-
Horiz. %	102.25%	47.78%	107.94%	111.19%	98.87%	128.08%	100.00%	-
EY	6.12	13.08	5.79	5.62	6.33	4.88	6.25	-0.34%
YoY %	-53.21%	125.91%	3.02%	-11.22%	29.71%	-21.92%	-	-
Horiz. %	97.92%	209.28%	92.64%	89.92%	101.28%	78.08%	100.00%	-
DY	10.27	6.90	3.69	5.38	4.18	4.20	3.28	20.93%
YoY %	48.84%	86.99%	-31.41%	28.71%	-0.48%	28.05%	-	-
Horiz. %	313.11%	210.37%	112.50%	164.02%	127.44%	128.05%	100.00%	-
P/NAPS	3.48	1.82	2.24	1.70	1.33	1.38	1.64	13.34%
YoY %	91.21%	-18.75%	31.76%	27.82%	-3.62%	-15.85%	-	-
Horiz. %	212.20%	110.98%	136.59%	103.66%	81.10%	84.15%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	27/11/08	16/11/07	27/11/06	24/11/05	26/11/04	21/11/03	-
Price	2.80	1.79	3.98	2.90	2.73	2.78	2.83	-
P/RPS	4.64	3.00	6.99	5.77	5.59	6.05	6.87	-6.32%
YoY %	54.67%	-57.08%	21.14%	3.22%	-7.60%	-11.94%	-	-
Horiz. %	67.54%	43.67%	101.75%	83.99%	81.37%	88.06%	100.00%	-
P/EPS	15.68	7.86	16.92	18.48	18.06	23.92	16.52	-0.86%
YoY %	99.49%	-53.55%	-8.44%	2.33%	-24.50%	44.79%	-	-
Horiz. %	94.92%	47.58%	102.42%	111.86%	109.32%	144.79%	100.00%	-
EY	6.38	12.72	5.91	5.41	5.54	4.18	6.05	0.88%
YoY %	-49.84%	115.23%	9.24%	-2.35%	32.54%	-30.91%	-	-
Horiz. %	105.45%	210.25%	97.69%	89.42%	91.57%	69.09%	100.00%	-
DY	10.71	6.70	3.77	5.17	3.66	3.60	3.18	22.40%
YoY %	59.85%	77.72%	-27.08%	41.26%	1.67%	13.21%	-	-
Horiz. %	336.79%	210.69%	118.55%	162.58%	115.09%	113.21%	100.00%	-
P/NAPS	3.33	1.88	2.20	1.77	1.52	1.62	1.70	11.84%
YoY %	77.13%	-14.55%	24.29%	16.45%	-6.17%	-4.71%	-	-
Horiz. %	195.88%	110.59%	129.41%	104.12%	89.41%	95.29%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

645

DNEX

DAGANG NEXCHANGE BERHAD

633

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

491

NOTION

NOTION VTEC BHD

489

MYEG

MY E.G. SERVICES BHD

484

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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