[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -8.52%
YoY- -31.82%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 310,541 308,006 304,908 305,668 297,541 298,705 298,150 2.75%
PBT 127,328 132,049 133,230 134,716 145,028 156,033 166,372 -16.34%
Tax -41,363 -41,796 -41,324 -41,280 -42,889 -45,845 -48,354 -9.89%
NP 85,965 90,253 91,906 93,436 102,139 110,188 118,018 -19.05%
-
NP to SH 85,965 90,253 91,906 93,436 102,139 110,188 118,018 -19.05%
-
Tax Rate 32.49% 31.65% 31.02% 30.64% 29.57% 29.38% 29.06% -
Total Cost 224,576 217,753 213,002 212,232 195,402 188,517 180,132 15.85%
-
Net Worth 426,783 441,879 418,610 445,016 418,052 495,203 471,035 -6.37%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 84,768 112,982 99,681 199,223 123,654 164,754 49,379 43.41%
Div Payout % 98.61% 125.18% 108.46% 213.22% 121.07% 149.52% 41.84% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 426,783 441,879 418,610 445,016 418,052 495,203 471,035 -6.37%
NOSH 498,636 498,453 498,405 498,059 494,619 494,264 493,799 0.65%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.68% 29.30% 30.14% 30.57% 34.33% 36.89% 39.58% -
ROE 20.14% 20.42% 21.95% 21.00% 24.43% 22.25% 25.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 62.28 61.79 61.18 61.37 60.16 60.43 60.38 2.08%
EPS 17.24 18.11 18.44 18.76 20.65 22.29 23.90 -19.58%
DPS 17.00 22.67 20.00 40.00 25.00 33.33 10.00 42.48%
NAPS 0.8559 0.8865 0.8399 0.8935 0.8452 1.0019 0.9539 -6.97%
Adjusted Per Share Value based on latest NOSH - 498,059
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 57.02 56.56 55.99 56.13 54.64 54.85 54.75 2.74%
EPS 15.79 16.57 16.88 17.16 18.75 20.23 21.67 -19.04%
DPS 15.57 20.75 18.30 36.58 22.71 30.25 9.07 43.41%
NAPS 0.7837 0.8114 0.7687 0.8171 0.7676 0.9093 0.8649 -6.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.05 2.79 2.92 2.50 2.09 1.83 1.74 -
P/RPS 4.90 4.52 4.77 4.07 3.47 3.03 2.88 42.56%
P/EPS 17.69 15.41 15.84 13.33 10.12 8.21 7.28 80.84%
EY 5.65 6.49 6.32 7.50 9.88 12.18 13.74 -44.73%
DY 5.57 8.12 6.85 16.00 11.96 18.21 5.75 -2.09%
P/NAPS 3.56 3.15 3.48 2.80 2.47 1.83 1.82 56.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 -
Price 3.08 3.05 2.80 2.69 2.30 1.90 1.79 -
P/RPS 4.95 4.94 4.58 4.38 3.82 3.14 2.96 40.93%
P/EPS 17.87 16.84 15.18 14.34 11.14 8.52 7.49 78.64%
EY 5.60 5.94 6.59 6.97 8.98 11.73 13.35 -43.99%
DY 5.52 7.43 7.14 14.87 10.87 17.54 5.59 -0.83%
P/NAPS 3.60 3.44 3.33 3.01 2.72 1.90 1.88 54.26%

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