[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 37.25%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 318,590 313,280 312,486 315,728 310,541 308,006 304,908 2.97%
PBT 133,921 155,116 157,148 165,548 127,328 132,049 133,230 0.34%
Tax -38,137 -45,777 -46,130 -47,564 -41,363 -41,796 -41,324 -5.21%
NP 95,784 109,338 111,018 117,984 85,965 90,253 91,906 2.79%
-
NP to SH 95,784 109,338 111,018 117,984 85,965 90,253 91,906 2.79%
-
Tax Rate 28.48% 29.51% 29.35% 28.73% 32.49% 31.65% 31.02% -
Total Cost 222,806 203,941 201,468 197,744 224,576 217,753 213,002 3.04%
-
Net Worth 367,415 442,915 0 433,511 426,783 441,879 418,610 -8.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 85,293 113,593 100,188 200,074 84,768 112,982 99,681 -9.87%
Div Payout % 89.05% 103.89% 90.24% 169.58% 98.61% 125.18% 108.46% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 367,415 442,915 0 433,511 426,783 441,879 418,610 -8.33%
NOSH 501,727 501,148 500,940 500,186 498,636 498,453 498,405 0.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.06% 34.90% 35.53% 37.37% 27.68% 29.30% 30.14% -
ROE 26.07% 24.69% 0.00% 27.22% 20.14% 20.42% 21.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.50 62.51 62.38 63.12 62.28 61.79 61.18 2.51%
EPS 19.09 21.81 22.18 23.60 17.24 18.11 18.44 2.33%
DPS 17.00 22.67 20.00 40.00 17.00 22.67 20.00 -10.27%
NAPS 0.7323 0.8838 0.00 0.8667 0.8559 0.8865 0.8399 -8.74%
Adjusted Per Share Value based on latest NOSH - 500,186
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.50 57.53 57.38 57.97 57.02 56.56 55.99 2.96%
EPS 17.59 20.08 20.39 21.66 15.79 16.57 16.88 2.78%
DPS 15.66 20.86 18.40 36.74 15.57 20.75 18.30 -9.87%
NAPS 0.6747 0.8133 0.00 0.796 0.7837 0.8114 0.7687 -8.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.52 3.56 3.40 3.10 3.05 2.79 2.92 -
P/RPS 5.54 5.69 5.45 4.91 4.90 4.52 4.77 10.50%
P/EPS 18.44 16.32 15.34 13.14 17.69 15.41 15.84 10.67%
EY 5.42 6.13 6.52 7.61 5.65 6.49 6.32 -9.74%
DY 4.83 6.37 5.88 12.90 5.57 8.12 6.85 -20.79%
P/NAPS 4.81 4.03 0.00 3.58 3.56 3.15 3.48 24.10%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 29/11/10 26/08/10 31/05/10 24/02/10 30/11/09 -
Price 3.75 3.54 3.56 3.27 3.08 3.05 2.80 -
P/RPS 5.91 5.66 5.71 5.18 4.95 4.94 4.58 18.54%
P/EPS 19.64 16.23 16.06 13.86 17.87 16.84 15.18 18.75%
EY 5.09 6.16 6.23 7.21 5.60 5.94 6.59 -15.83%
DY 4.53 6.40 5.62 12.23 5.52 7.43 7.14 -26.18%
P/NAPS 5.12 4.01 0.00 3.77 3.60 3.44 3.33 33.24%

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