[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 1.71%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 297,768 293,033 294,618 294,496 289,940 255,912 248,366 12.86%
PBT 191,224 142,744 147,960 150,362 147,588 129,780 111,096 43.67%
Tax -54,188 -37,949 -47,060 -47,664 -46,612 -29,294 -36,497 30.17%
NP 137,036 104,795 100,900 102,698 100,976 100,486 74,598 50.04%
-
NP to SH 137,036 104,795 100,900 102,698 100,976 100,486 74,598 50.04%
-
Tax Rate 28.34% 26.59% 31.81% 31.70% 31.58% 22.57% 32.85% -
Total Cost 160,732 188,238 193,718 191,798 188,964 155,426 173,768 -5.07%
-
Net Worth 964,484 924,217 893,886 886,505 876,886 848,570 803,024 13.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 58,873 65,349 48,997 - 48,779 64,981 -
Div Payout % - 56.18% 64.77% 47.71% - 48.54% 87.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 964,484 924,217 893,886 886,505 876,886 848,570 803,024 13.00%
NOSH 493,645 490,613 490,123 489,971 489,224 487,796 487,360 0.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 46.02% 35.76% 34.25% 34.87% 34.83% 39.27% 30.04% -
ROE 14.21% 11.34% 11.29% 11.58% 11.52% 11.84% 9.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.32 59.73 60.11 60.10 59.27 52.46 50.96 11.90%
EPS 27.76 21.36 20.59 20.96 20.64 20.60 15.31 48.74%
DPS 0.00 12.00 13.33 10.00 0.00 10.00 13.33 -
NAPS 1.9538 1.8838 1.8238 1.8093 1.7924 1.7396 1.6477 12.04%
Adjusted Per Share Value based on latest NOSH - 490,695
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 54.68 53.81 54.10 54.08 53.24 46.99 45.61 12.86%
EPS 25.16 19.24 18.53 18.86 18.54 18.45 13.70 50.02%
DPS 0.00 10.81 12.00 9.00 0.00 8.96 11.93 -
NAPS 1.771 1.6971 1.6414 1.6278 1.6102 1.5582 1.4745 13.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.18 3.58 3.88 4.06 4.00 2.98 2.99 -
P/RPS 5.27 5.99 6.45 6.75 6.75 5.68 5.87 -6.94%
P/EPS 11.46 16.76 18.85 19.37 19.38 14.47 19.53 -29.93%
EY 8.73 5.97 5.31 5.16 5.16 6.91 5.12 42.77%
DY 0.00 3.35 3.44 2.46 0.00 3.36 4.46 -
P/NAPS 1.63 1.90 2.13 2.24 2.23 1.71 1.81 -6.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 28/05/08 26/02/08 16/11/07 28/08/07 25/05/07 26/02/07 -
Price 1.77 3.74 3.80 3.98 3.84 3.82 2.86 -
P/RPS 2.93 6.26 6.32 6.62 6.48 7.28 5.61 -35.17%
P/EPS 6.38 17.51 18.46 18.99 18.60 18.54 18.68 -51.17%
EY 15.68 5.71 5.42 5.27 5.37 5.39 5.35 104.93%
DY 0.00 3.21 3.51 2.51 0.00 2.62 4.66 -
P/NAPS 0.91 1.99 2.08 2.20 2.14 2.20 1.74 -35.11%

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