[LITRAK] YoY TTM Result on 31-Mar-2021 [#4]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -5.44%
YoY- -21.43%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 378,961 400,932 392,827 503,844 516,034 523,897 534,235 -5.56%
PBT 1,577,952 245,279 267,080 342,883 314,590 306,449 292,436 32.42%
Tax -51,331 -82,431 -61,304 -80,967 -78,480 -77,895 -71,402 -5.34%
NP 1,526,621 162,848 205,776 261,916 236,110 228,554 221,034 37.97%
-
NP to SH 1,526,621 162,848 205,776 261,916 236,110 228,554 221,034 37.97%
-
Tax Rate 3.25% 33.61% 22.95% 23.61% 24.95% 25.42% 24.42% -
Total Cost -1,147,660 238,084 187,051 241,928 279,924 295,343 313,201 -
-
Net Worth 295,994 1,212,918 1,181,006 1,074,277 930,029 822,966 715,451 -13.67%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 2,468,065 133,214 106,413 132,483 131,988 131,785 131,118 63.06%
Div Payout % 161.67% 81.80% 51.71% 50.58% 55.90% 57.66% 59.32% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 295,994 1,212,918 1,181,006 1,074,277 930,029 822,966 715,451 -13.67%
NOSH 541,459 533,083 532,843 531,341 527,975 527,917 526,260 0.47%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 402.84% 40.62% 52.38% 51.98% 45.75% 43.63% 41.37% -
ROE 515.76% 13.43% 17.42% 24.38% 25.39% 27.77% 30.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 69.97 75.23 73.73 94.83 97.74 99.23 101.52 -6.01%
EPS 281.86 30.56 38.62 49.30 44.72 43.29 42.00 37.32%
DPS 457.00 25.00 20.00 25.00 25.00 25.00 25.00 62.26%
NAPS 0.5465 2.2759 2.2165 2.0219 1.7615 1.5588 1.3595 -14.08%
Adjusted Per Share Value based on latest NOSH - 532,843
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 69.59 73.62 72.13 92.52 94.76 96.20 98.10 -5.55%
EPS 280.32 29.90 37.79 48.09 43.36 41.97 40.59 37.97%
DPS 453.19 24.46 19.54 24.33 24.24 24.20 24.08 63.05%
NAPS 0.5435 2.2272 2.1686 1.9726 1.7077 1.5111 1.3137 -13.67%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.49 3.91 3.88 3.70 4.21 5.69 6.02 -
P/RPS 0.70 5.20 5.26 3.90 4.31 5.73 5.93 -29.94%
P/EPS 0.17 12.80 10.05 7.51 9.41 13.14 14.33 -52.22%
EY 575.23 7.81 9.95 13.32 10.62 7.61 6.98 108.53%
DY 932.65 6.39 5.15 6.76 5.94 4.39 4.15 146.47%
P/NAPS 0.90 1.72 1.75 1.83 2.39 3.65 4.43 -23.31%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 28/05/21 29/06/20 30/05/19 30/05/18 30/05/17 -
Price 0.50 4.66 3.69 4.18 4.20 4.30 5.90 -
P/RPS 0.71 6.19 5.01 4.41 4.30 4.33 5.81 -29.54%
P/EPS 0.18 15.25 9.55 8.48 9.39 9.93 14.05 -51.61%
EY 563.73 6.56 10.47 11.79 10.65 10.07 7.12 107.15%
DY 914.00 5.36 5.42 5.98 5.95 5.81 4.24 144.76%
P/NAPS 0.91 2.05 1.66 2.07 2.38 2.76 4.34 -22.91%

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