[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -1.75%
YoY- 35.26%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 298,150 297,768 293,033 294,618 294,496 289,940 255,912 10.69%
PBT 166,372 191,224 142,744 147,960 150,362 147,588 129,780 17.95%
Tax -48,354 -54,188 -37,949 -47,060 -47,664 -46,612 -29,294 39.54%
NP 118,018 137,036 104,795 100,900 102,698 100,976 100,486 11.28%
-
NP to SH 118,018 137,036 104,795 100,900 102,698 100,976 100,486 11.28%
-
Tax Rate 29.06% 28.34% 26.59% 31.81% 31.70% 31.58% 22.57% -
Total Cost 180,132 160,732 188,238 193,718 191,798 188,964 155,426 10.30%
-
Net Worth 471,035 964,484 924,217 893,886 886,505 876,886 848,570 -32.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 49,379 - 58,873 65,349 48,997 - 48,779 0.81%
Div Payout % 41.84% - 56.18% 64.77% 47.71% - 48.54% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 471,035 964,484 924,217 893,886 886,505 876,886 848,570 -32.38%
NOSH 493,799 493,645 490,613 490,123 489,971 489,224 487,796 0.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 39.58% 46.02% 35.76% 34.25% 34.87% 34.83% 39.27% -
ROE 25.06% 14.21% 11.34% 11.29% 11.58% 11.52% 11.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.38 60.32 59.73 60.11 60.10 59.27 52.46 9.79%
EPS 23.90 27.76 21.36 20.59 20.96 20.64 20.60 10.38%
DPS 10.00 0.00 12.00 13.33 10.00 0.00 10.00 0.00%
NAPS 0.9539 1.9538 1.8838 1.8238 1.8093 1.7924 1.7396 -32.93%
Adjusted Per Share Value based on latest NOSH - 491,434
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.75 54.68 53.81 54.10 54.08 53.24 46.99 10.69%
EPS 21.67 25.16 19.24 18.53 18.86 18.54 18.45 11.28%
DPS 9.07 0.00 10.81 12.00 9.00 0.00 8.96 0.81%
NAPS 0.8649 1.771 1.6971 1.6414 1.6278 1.6102 1.5582 -32.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.74 3.18 3.58 3.88 4.06 4.00 2.98 -
P/RPS 2.88 5.27 5.99 6.45 6.75 6.75 5.68 -36.33%
P/EPS 7.28 11.46 16.76 18.85 19.37 19.38 14.47 -36.66%
EY 13.74 8.73 5.97 5.31 5.16 5.16 6.91 57.92%
DY 5.75 0.00 3.35 3.44 2.46 0.00 3.36 42.93%
P/NAPS 1.82 1.63 1.90 2.13 2.24 2.23 1.71 4.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 28/05/08 26/02/08 16/11/07 28/08/07 25/05/07 -
Price 1.79 1.77 3.74 3.80 3.98 3.84 3.82 -
P/RPS 2.96 2.93 6.26 6.32 6.62 6.48 7.28 -45.02%
P/EPS 7.49 6.38 17.51 18.46 18.99 18.60 18.54 -45.26%
EY 13.35 15.68 5.71 5.42 5.27 5.37 5.39 82.75%
DY 5.59 0.00 3.21 3.51 2.51 0.00 2.62 65.50%
P/NAPS 1.88 0.91 1.99 2.08 2.20 2.14 2.20 -9.92%

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