[LITRAK] YoY TTM Result on 31-Mar-2013 [#4]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	416,235	380,733	373,932	369,300	358,731	318,590	310,541	4.99%
YoY %	9.32%	1.82%	1.25%	2.95%	12.60%	2.59%	-	-
Horiz. %	134.04%	122.60%	120.41%	118.92%	115.52%	102.59%	100.00%	-
PBT	228,676	186,955	171,730	179,534	119,457	133,921	127,328	10.24%
YoY %	22.32%	8.87%	-4.35%	50.29%	-10.80%	5.18%	-	-
Horiz. %	179.60%	146.83%	134.87%	141.00%	93.82%	105.18%	100.00%	-
Tax	-54,579	-49,066	-37,599	-48,737	-36,281	-38,137	-41,363	4.72%
YoY %	-11.24%	-30.50%	22.85%	-34.33%	4.87%	7.80%	-	-
Horiz. %	131.95%	118.62%	90.90%	117.83%	87.71%	92.20%	100.00%	-
NP	174,097	137,889	134,131	130,797	83,176	95,784	85,965	12.46%
YoY %	26.26%	2.80%	2.55%	57.25%	-13.16%	11.42%	-	-
Horiz. %	202.52%	160.40%	156.03%	152.15%	96.76%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	174,097	137,889	134,131	130,797	83,176	95,784	85,965	12.46%
YoY %	26.26%	2.80%	2.55%	57.25%	-13.16%	11.42%	-	-
Horiz. %	202.52%	160.40%	156.03%	152.15%	96.76%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	26.24%	21.89%	27.15%	30.37%	28.48%	32.49%	-
YoY %	-9.03%	19.87%	-19.37%	-10.60%	6.64%	-12.34%	-	-
Horiz. %	73.47%	80.76%	67.37%	83.56%	93.47%	87.66%	100.00%	-
Total Cost	242,138	242,844	239,801	238,503	275,555	222,806	224,576	1.26%
YoY %	-0.29%	1.27%	0.54%	-13.45%	23.67%	-0.79%	-	-
Horiz. %	107.82%	108.13%	106.78%	106.20%	122.70%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,623	537,049	499,261	439,464	381,392	368,496	427,365	6.00%
YoY %	12.95%	7.57%	13.61%	15.23%	3.50%	-13.77%	-	-
Horiz. %	141.94%	125.67%	116.82%	102.83%	89.24%	86.23%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	129,691	103,023	87,302	86,433	85,708	85,130	84,704	7.35%
YoY %	25.89%	18.01%	1.01%	0.85%	0.68%	0.50%	-	-
Horiz. %	153.11%	121.63%	103.07%	102.04%	101.19%	100.50%	100.00%	-
Div Payout %	74.49%	74.71%	65.09%	66.08%	103.05%	88.88%	98.53%	-
YoY %	-0.29%	14.78%	-1.50%	-35.88%	15.94%	-9.79%	-	-
Horiz. %	75.60%	75.82%	66.06%	67.07%	104.59%	90.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	606,623	537,049	499,261	439,464	381,392	368,496	427,365	6.00%
YoY %	12.95%	7.57%	13.61%	15.23%	3.50%	-13.77%	-	-
Horiz. %	141.94%	125.67%	116.82%	102.83%	89.24%	86.23%	100.00%	-
NOSH	522,051	515,451	515,020	510,648	507,238	503,203	499,316	0.74%
YoY %	1.28%	0.08%	0.86%	0.67%	0.80%	0.78%	-	-
Horiz. %	104.55%	103.23%	103.15%	102.27%	101.59%	100.78%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	41.83%	36.22%	35.87%	35.42%	23.19%	30.06%	27.68%	-
YoY %	15.49%	0.98%	1.27%	52.74%	-22.85%	8.60%	-	-
Horiz. %	151.12%	130.85%	129.59%	127.96%	83.78%	108.60%	100.00%	-
ROE	28.70%	25.68%	26.87%	29.76%	21.81%	25.99%	20.12%	-
YoY %	11.76%	-4.43%	-9.71%	36.45%	-16.08%	29.17%	-	-
Horiz. %	142.64%	127.63%	133.55%	147.91%	108.40%	129.17%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	79.73	73.86	72.61	72.32	70.72	63.31	62.19	4.22%
YoY %	7.95%	1.72%	0.40%	2.26%	11.70%	1.80%	-	-
Horiz. %	128.20%	118.77%	116.76%	116.29%	113.72%	101.80%	100.00%	-
EPS	33.35	26.75	26.04	25.61	16.40	19.03	17.22	11.63%
YoY %	24.67%	2.73%	1.68%	56.16%	-13.82%	10.51%	-	-
Horiz. %	193.67%	155.34%	151.22%	148.72%	95.24%	110.51%	100.00%	-
DPS	25.00	20.00	17.00	17.00	17.00	17.00	17.00	6.63%
YoY %	25.00%	17.65%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	147.06%	117.65%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.162	1.0419	0.9694	0.8606	0.7519	0.7323	0.8559	5.22%
YoY %	11.53%	7.48%	12.64%	14.46%	2.68%	-14.44%	-	-
Horiz. %	135.76%	121.73%	113.26%	100.55%	87.85%	85.56%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 510,648
RPS	76.43	69.91	68.66	67.81	65.87	58.50	57.02	4.99%
YoY %	9.33%	1.82%	1.25%	2.95%	12.60%	2.60%	-	-
Horiz. %	134.04%	122.61%	120.41%	118.92%	115.52%	102.60%	100.00%	-
EPS	31.97	25.32	24.63	24.02	15.27	17.59	15.79	12.46%
YoY %	26.26%	2.80%	2.54%	57.30%	-13.19%	11.40%	-	-
Horiz. %	202.47%	160.35%	155.98%	152.12%	96.71%	111.40%	100.00%	-
DPS	23.81	18.92	16.03	15.87	15.74	15.63	15.55	7.35%
YoY %	25.85%	18.03%	1.01%	0.83%	0.70%	0.51%	-	-
Horiz. %	153.12%	121.67%	103.09%	102.06%	101.22%	100.51%	100.00%	-
NAPS	1.1139	0.9861	0.9168	0.807	0.7003	0.6766	0.7847	6.00%
YoY %	12.96%	7.56%	13.61%	15.24%	3.50%	-13.78%	-	-
Horiz. %	141.95%	125.67%	116.83%	102.84%	89.24%	86.22%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	5.10	3.74	3.84	4.35	4.07	3.52	3.05	-
P/RPS	6.40	5.06	5.29	6.01	5.75	5.56	4.90	4.54%
YoY %	26.48%	-4.35%	-11.98%	4.52%	3.42%	13.47%	-	-
Horiz. %	130.61%	103.27%	107.96%	122.65%	117.35%	113.47%	100.00%	-
P/EPS	15.29	13.98	14.74	16.98	24.82	18.49	17.72	-2.42%
YoY %	9.37%	-5.16%	-13.19%	-31.59%	34.23%	4.35%	-	-
Horiz. %	86.29%	78.89%	83.18%	95.82%	140.07%	104.35%	100.00%	-
EY	6.54	7.15	6.78	5.89	4.03	5.41	5.64	2.49%
YoY %	-8.53%	5.46%	15.11%	46.15%	-25.51%	-4.08%	-	-
Horiz. %	115.96%	126.77%	120.21%	104.43%	71.45%	95.92%	100.00%	-
DY	4.90	5.35	4.43	3.91	4.18	4.83	5.57	-2.11%
YoY %	-8.41%	20.77%	13.30%	-6.46%	-13.46%	-13.29%	-	-
Horiz. %	87.97%	96.05%	79.53%	70.20%	75.04%	86.71%	100.00%	-
P/NAPS	4.39	3.59	3.96	5.05	5.41	4.81	3.56	3.55%
YoY %	22.28%	-9.34%	-21.58%	-6.65%	12.47%	35.11%	-	-
Horiz. %	123.31%	100.84%	111.24%	141.85%	151.97%	135.11%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	28/05/15	30/05/14	31/05/13	23/05/12	30/05/11	31/05/10	-
Price	5.35	4.18	3.86	4.40	4.05	3.75	3.08	-
P/RPS	6.71	5.66	5.32	6.08	5.73	5.92	4.95	5.19%
YoY %	18.55%	6.39%	-12.50%	6.11%	-3.21%	19.60%	-	-
Horiz. %	135.56%	114.34%	107.47%	122.83%	115.76%	119.60%	100.00%	-
P/EPS	16.04	15.63	14.82	17.18	24.70	19.70	17.89	-1.80%
YoY %	2.62%	5.47%	-13.74%	-30.45%	25.38%	10.12%	-	-
Horiz. %	89.66%	87.37%	82.84%	96.03%	138.07%	110.12%	100.00%	-
EY	6.23	6.40	6.75	5.82	4.05	5.08	5.59	1.82%
YoY %	-2.66%	-5.19%	15.98%	43.70%	-20.28%	-9.12%	-	-
Horiz. %	111.45%	114.49%	120.75%	104.11%	72.45%	90.88%	100.00%	-
DY	4.67	4.78	4.40	3.86	4.20	4.53	5.52	-2.74%
YoY %	-2.30%	8.64%	13.99%	-8.10%	-7.28%	-17.93%	-	-
Horiz. %	84.60%	86.59%	79.71%	69.93%	76.09%	82.07%	100.00%	-
P/NAPS	4.60	4.01	3.98	5.11	5.39	5.12	3.60	4.16%
YoY %	14.71%	0.75%	-22.11%	-5.19%	5.27%	42.22%	-	-
Horiz. %	127.78%	111.39%	110.56%	141.94%	149.72%	142.22%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

447

DNEX

DAGANG NEXCHANGE BERHAD

404

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

300

TOPGLOV

TOP GLOVE CORPORATION BHD

268

PBBANK

PUBLIC BANK BHD

244

MAYBANK

MALAYAN BANKING BHD

244

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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