[LITRAK] YoY TTM Result on 31-Mar-2002 [#4]

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	226,714	212,054	185,135	155,210	137,209	111,933	15.15%
YoY %	6.91%	14.54%	19.28%	13.12%	22.58%	-	-
Horiz. %	202.54%	189.45%	165.40%	138.66%	122.58%	100.00%	-
PBT	88,281	121,352	80,012	72,282	111,903	96,962	-1.85%
YoY %	-27.25%	51.67%	10.69%	-35.41%	15.41%	-	-
Horiz. %	91.05%	125.15%	82.52%	74.55%	115.41%	100.00%	-
Tax	-32,400	-32,308	-27,792	-19,664	-31,147	-26,948	3.75%
YoY %	-0.28%	-16.25%	-41.33%	36.87%	-15.58%	-	-
Horiz. %	120.23%	119.89%	103.13%	72.97%	115.58%	100.00%	-
NP	55,881	89,044	52,220	52,618	80,756	70,014	-4.40%
YoY %	-37.24%	70.52%	-0.76%	-34.84%	15.34%	-	-
Horiz. %	79.81%	127.18%	74.59%	75.15%	115.34%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	55,881	89,044	52,220	52,618	80,756	70,014	-4.40%
YoY %	-37.24%	70.52%	-0.76%	-34.84%	15.34%	-	-
Horiz. %	79.81%	127.18%	74.59%	75.15%	115.34%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	36.70%	26.62%	34.73%	27.20%	27.83%	27.79%	-
YoY %	37.87%	-23.35%	27.68%	-2.26%	0.14%	-	-
Horiz. %	132.06%	95.79%	124.97%	97.88%	100.14%	100.00%	-
Total Cost	170,833	123,010	132,915	102,592	56,453	41,919	32.42%
YoY %	38.88%	-7.45%	29.56%	81.73%	34.67%	-	-
Horiz. %	407.53%	293.45%	317.08%	244.74%	134.67%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	847,775	825,160	766,242	453,328	582,925	582,436	7.79%
YoY %	2.74%	7.69%	69.03%	-22.23%	0.08%	-	-
Horiz. %	145.56%	141.67%	131.56%	77.83%	100.08%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	24,125	48,201	19,274	9,066	22,611	28,587	-3.33%
YoY %	-49.95%	150.08%	112.60%	-59.90%	-20.90%	-	-
Horiz. %	84.39%	168.61%	67.42%	31.71%	79.10%	100.00%	-
Div Payout %	43.17%	54.13%	36.91%	17.23%	28.00%	40.83%	-
YoY %	-20.25%	46.65%	114.22%	-38.46%	-31.42%	-	-
Horiz. %	105.73%	132.57%	90.40%	42.20%	68.58%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	847,775	825,160	766,242	453,328	582,925	582,436	7.79%
YoY %	2.74%	7.69%	69.03%	-22.23%	0.08%	-	-
Horiz. %	145.56%	141.67%	131.56%	77.83%	100.08%	100.00%	-
NOSH	482,980	482,098	481,853	453,328	452,546	451,816	1.34%
YoY %	0.18%	0.05%	6.29%	0.17%	0.16%	-	-
Horiz. %	106.90%	106.70%	106.65%	100.33%	100.16%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	24.65%	41.99%	28.21%	33.90%	58.86%	62.55%	-
YoY %	-41.30%	48.85%	-16.78%	-42.41%	-5.90%	-	-
Horiz. %	39.41%	67.13%	45.10%	54.20%	94.10%	100.00%	-
ROE	6.59%	10.79%	6.82%	11.61%	13.85%	12.02%	-
YoY %	-38.92%	58.21%	-41.26%	-16.17%	15.22%	-	-
Horiz. %	54.83%	89.77%	56.74%	96.59%	115.22%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	46.94	43.99	38.42	34.24	30.32	24.77	13.63%
YoY %	6.71%	14.50%	12.21%	12.93%	22.41%	-	-
Horiz. %	189.50%	177.59%	155.11%	138.23%	122.41%	100.00%	-
EPS	11.57	18.47	10.84	11.61	17.84	15.50	-5.67%
YoY %	-37.36%	70.39%	-6.63%	-34.92%	15.10%	-	-
Horiz. %	74.65%	119.16%	69.94%	74.90%	115.10%	100.00%	-
DPS	5.00	10.00	4.00	2.00	5.00	6.33	-4.60%
YoY %	-50.00%	150.00%	100.00%	-60.00%	-21.01%	-	-
Horiz. %	78.99%	157.98%	63.19%	31.60%	78.99%	100.00%	-
NAPS	1.7553	1.7116	1.5902	1.00	1.2881	1.2891	6.36%
YoY %	2.55%	7.63%	59.02%	-22.37%	-0.08%	-	-
Horiz. %	136.16%	132.77%	123.36%	77.57%	99.92%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 453,328
RPS	41.63	38.94	33.99	28.50	25.19	20.55	15.15%
YoY %	6.91%	14.56%	19.26%	13.14%	22.58%	-	-
Horiz. %	202.58%	189.49%	165.40%	138.69%	122.58%	100.00%	-
EPS	10.26	16.35	9.59	9.66	14.83	12.86	-4.41%
YoY %	-37.25%	70.49%	-0.72%	-34.86%	15.32%	-	-
Horiz. %	79.78%	127.14%	74.57%	75.12%	115.32%	100.00%	-
DPS	4.43	8.85	3.54	1.66	4.15	5.25	-3.33%
YoY %	-49.94%	150.00%	113.25%	-60.00%	-20.95%	-	-
Horiz. %	84.38%	168.57%	67.43%	31.62%	79.05%	100.00%	-
NAPS	1.5567	1.5152	1.407	0.8324	1.0704	1.0695	7.79%
YoY %	2.74%	7.69%	69.03%	-22.23%	0.08%	-	-
Horiz. %	145.55%	141.67%	131.56%	77.83%	100.08%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.21	2.75	2.13	3.00	2.53	3.56	-
P/RPS	4.71	6.25	5.54	8.76	8.34	14.37	-19.98%
YoY %	-24.64%	12.82%	-36.76%	5.04%	-41.96%	-	-
Horiz. %	32.78%	43.49%	38.55%	60.96%	58.04%	100.00%	-
P/EPS	19.10	14.89	19.65	25.85	14.18	22.97	-3.62%
YoY %	28.27%	-24.22%	-23.98%	82.30%	-38.27%	-	-
Horiz. %	83.15%	64.82%	85.55%	112.54%	61.73%	100.00%	-
EY	5.24	6.72	5.09	3.87	7.05	4.35	3.79%
YoY %	-22.02%	32.02%	31.52%	-45.11%	62.07%	-	-
Horiz. %	120.46%	154.48%	117.01%	88.97%	162.07%	100.00%	-
DY	2.26	3.64	1.88	0.67	1.98	1.78	4.88%
YoY %	-37.91%	93.62%	180.60%	-66.16%	11.24%	-	-
Horiz. %	126.97%	204.49%	105.62%	37.64%	111.24%	100.00%	-
P/NAPS	1.26	1.61	1.34	3.00	1.96	2.76	-14.50%
YoY %	-21.74%	20.15%	-55.33%	53.06%	-28.99%	-	-
Horiz. %	45.65%	58.33%	48.55%	108.70%	71.01%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	30/05/05	27/05/04	26/05/03	24/05/02	28/05/01	-	-
Price	2.35	2.61	2.22	3.00	2.61	0.00	-
P/RPS	5.01	5.93	5.78	8.76	8.61	0.00	-
YoY %	-15.51%	2.60%	-34.02%	1.74%	0.00%	-	-
Horiz. %	58.19%	68.87%	67.13%	101.74%	100.00%	-	-
P/EPS	20.31	14.13	20.48	25.85	14.63	0.00	-
YoY %	43.74%	-31.01%	-20.77%	76.69%	0.00%	-	-
Horiz. %	138.82%	96.58%	139.99%	176.69%	100.00%	-	-
EY	4.92	7.08	4.88	3.87	6.84	0.00	-
YoY %	-30.51%	45.08%	26.10%	-43.42%	0.00%	-	-
Horiz. %	71.93%	103.51%	71.35%	56.58%	100.00%	-	-
DY	2.13	3.83	1.80	0.67	1.92	0.00	-
YoY %	-44.39%	112.78%	168.66%	-65.10%	0.00%	-	-
Horiz. %	110.94%	199.48%	93.75%	34.90%	100.00%	-	-
P/NAPS	1.34	1.52	1.40	3.00	2.03	0.00	-
YoY %	-11.84%	8.57%	-53.33%	47.78%	0.00%	-	-
Horiz. %	66.01%	74.88%	68.97%	147.78%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos