[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -4.58%
YoY- 25.52%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 370,896 358,731 359,514 359,036 358,516 318,590 313,280 11.92%
PBT 197,396 119,457 192,806 196,948 204,888 133,921 155,116 17.44%
Tax -56,800 -36,281 -56,678 -57,596 -58,844 -38,137 -45,777 15.48%
NP 140,596 83,176 136,128 139,352 146,044 95,784 109,338 18.26%
-
NP to SH 140,596 83,176 136,128 139,352 146,044 95,784 109,338 18.26%
-
Tax Rate 28.77% 30.37% 29.40% 29.24% 28.72% 28.48% 29.51% -
Total Cost 230,300 275,555 223,386 219,684 212,472 222,806 203,941 8.44%
-
Net Worth 418,791 379,720 426,795 392,343 407,311 367,415 442,915 -3.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 203,173 85,852 114,336 100,833 201,440 85,293 113,593 47.39%
Div Payout % 144.51% 103.22% 83.99% 72.36% 137.93% 89.05% 103.89% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 418,791 379,720 426,795 392,343 407,311 367,415 442,915 -3.66%
NOSH 507,933 505,015 504,426 504,167 503,600 501,727 501,148 0.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 37.91% 23.19% 37.86% 38.81% 40.74% 30.06% 34.90% -
ROE 33.57% 21.90% 31.90% 35.52% 35.86% 26.07% 24.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 73.02 71.03 71.27 71.21 71.19 63.50 62.51 10.92%
EPS 27.68 16.47 26.99 27.64 29.00 19.09 21.81 17.23%
DPS 40.00 17.00 22.67 20.00 40.00 17.00 22.67 46.06%
NAPS 0.8245 0.7519 0.8461 0.7782 0.8088 0.7323 0.8838 -4.52%
Adjusted Per Share Value based on latest NOSH - 504,794
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.10 65.87 66.01 65.93 65.83 58.50 57.53 11.91%
EPS 25.82 15.27 25.00 25.59 26.82 17.59 20.08 18.26%
DPS 37.31 15.76 20.99 18.52 36.99 15.66 20.86 47.39%
NAPS 0.769 0.6973 0.7837 0.7204 0.7479 0.6747 0.8133 -3.66%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.01 4.07 3.83 3.60 3.85 3.52 3.56 -
P/RPS 5.49 5.73 5.37 5.06 5.41 5.54 5.69 -2.35%
P/EPS 14.49 24.71 14.19 13.02 13.28 18.44 16.32 -7.62%
EY 6.90 4.05 7.05 7.68 7.53 5.42 6.13 8.21%
DY 9.98 4.18 5.92 5.56 10.39 4.83 6.37 34.93%
P/NAPS 4.86 5.41 4.53 4.63 4.76 4.81 4.03 13.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 28/02/12 25/11/11 26/08/11 30/05/11 25/02/11 -
Price 4.10 4.05 4.03 3.60 3.70 3.75 3.54 -
P/RPS 5.61 5.70 5.65 5.06 5.20 5.91 5.66 -0.59%
P/EPS 14.81 24.59 14.93 13.02 12.76 19.64 16.23 -5.92%
EY 6.75 4.07 6.70 7.68 7.84 5.09 6.16 6.29%
DY 9.76 4.20 5.62 5.56 10.81 4.53 6.40 32.52%
P/NAPS 4.97 5.39 4.76 4.63 4.57 5.12 4.01 15.39%

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