[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 30.77%
YoY- 35.71%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 297,541 298,705 298,150 297,768 293,033 294,618 294,496 0.68%
PBT 145,028 156,033 166,372 191,224 142,744 147,960 150,362 -2.37%
Tax -42,889 -45,845 -48,354 -54,188 -37,949 -47,060 -47,664 -6.78%
NP 102,139 110,188 118,018 137,036 104,795 100,900 102,698 -0.36%
-
NP to SH 102,139 110,188 118,018 137,036 104,795 100,900 102,698 -0.36%
-
Tax Rate 29.57% 29.38% 29.06% 28.34% 26.59% 31.81% 31.70% -
Total Cost 195,402 188,517 180,132 160,732 188,238 193,718 191,798 1.24%
-
Net Worth 418,052 495,203 471,035 964,484 924,217 893,886 886,505 -39.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 123,654 164,754 49,379 - 58,873 65,349 48,997 85.25%
Div Payout % 121.07% 149.52% 41.84% - 56.18% 64.77% 47.71% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 418,052 495,203 471,035 964,484 924,217 893,886 886,505 -39.38%
NOSH 494,619 494,264 493,799 493,645 490,613 490,123 489,971 0.63%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 34.33% 36.89% 39.58% 46.02% 35.76% 34.25% 34.87% -
ROE 24.43% 22.25% 25.06% 14.21% 11.34% 11.29% 11.58% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 60.16 60.43 60.38 60.32 59.73 60.11 60.10 0.06%
EPS 20.65 22.29 23.90 27.76 21.36 20.59 20.96 -0.98%
DPS 25.00 33.33 10.00 0.00 12.00 13.33 10.00 84.09%
NAPS 0.8452 1.0019 0.9539 1.9538 1.8838 1.8238 1.8093 -39.76%
Adjusted Per Share Value based on latest NOSH - 493,645
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 54.64 54.85 54.75 54.68 53.81 54.10 54.08 0.68%
EPS 18.75 20.23 21.67 25.16 19.24 18.53 18.86 -0.38%
DPS 22.71 30.25 9.07 0.00 10.81 12.00 9.00 85.24%
NAPS 0.7676 0.9093 0.8649 1.771 1.6971 1.6414 1.6278 -39.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.09 1.83 1.74 3.18 3.58 3.88 4.06 -
P/RPS 3.47 3.03 2.88 5.27 5.99 6.45 6.75 -35.80%
P/EPS 10.12 8.21 7.28 11.46 16.76 18.85 19.37 -35.10%
EY 9.88 12.18 13.74 8.73 5.97 5.31 5.16 54.13%
DY 11.96 18.21 5.75 0.00 3.35 3.44 2.46 186.71%
P/NAPS 2.47 1.83 1.82 1.63 1.90 2.13 2.24 6.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 27/11/08 22/08/08 28/05/08 26/02/08 16/11/07 -
Price 2.30 1.90 1.79 1.77 3.74 3.80 3.98 -
P/RPS 3.82 3.14 2.96 2.93 6.26 6.32 6.62 -30.66%
P/EPS 11.14 8.52 7.49 6.38 17.51 18.46 18.99 -29.90%
EY 8.98 11.73 13.35 15.68 5.71 5.42 5.27 42.61%
DY 10.87 17.54 5.59 0.00 3.21 3.51 2.51 165.45%
P/NAPS 2.72 1.90 1.88 0.91 1.99 2.08 2.20 15.17%

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