[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -6.63%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 304,908 305,668 297,541 298,705 298,150 297,768 293,033 2.68%
PBT 133,230 134,716 145,028 156,033 166,372 191,224 142,744 -4.49%
Tax -41,324 -41,280 -42,889 -45,845 -48,354 -54,188 -37,949 5.83%
NP 91,906 93,436 102,139 110,188 118,018 137,036 104,795 -8.37%
-
NP to SH 91,906 93,436 102,139 110,188 118,018 137,036 104,795 -8.37%
-
Tax Rate 31.02% 30.64% 29.57% 29.38% 29.06% 28.34% 26.59% -
Total Cost 213,002 212,232 195,402 188,517 180,132 160,732 188,238 8.58%
-
Net Worth 418,610 445,016 418,052 495,203 471,035 964,484 924,217 -40.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 99,681 199,223 123,654 164,754 49,379 - 58,873 42.01%
Div Payout % 108.46% 213.22% 121.07% 149.52% 41.84% - 56.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 418,610 445,016 418,052 495,203 471,035 964,484 924,217 -40.99%
NOSH 498,405 498,059 494,619 494,264 493,799 493,645 490,613 1.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.14% 30.57% 34.33% 36.89% 39.58% 46.02% 35.76% -
ROE 21.95% 21.00% 24.43% 22.25% 25.06% 14.21% 11.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 61.18 61.37 60.16 60.43 60.38 60.32 59.73 1.61%
EPS 18.44 18.76 20.65 22.29 23.90 27.76 21.36 -9.32%
DPS 20.00 40.00 25.00 33.33 10.00 0.00 12.00 40.52%
NAPS 0.8399 0.8935 0.8452 1.0019 0.9539 1.9538 1.8838 -41.60%
Adjusted Per Share Value based on latest NOSH - 494,393
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.99 56.13 54.64 54.85 54.75 54.68 53.81 2.68%
EPS 16.88 17.16 18.75 20.23 21.67 25.16 19.24 -8.34%
DPS 18.30 36.58 22.71 30.25 9.07 0.00 10.81 41.99%
NAPS 0.7687 0.8171 0.7676 0.9093 0.8649 1.771 1.6971 -40.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.92 2.50 2.09 1.83 1.74 3.18 3.58 -
P/RPS 4.77 4.07 3.47 3.03 2.88 5.27 5.99 -14.07%
P/EPS 15.84 13.33 10.12 8.21 7.28 11.46 16.76 -3.69%
EY 6.32 7.50 9.88 12.18 13.74 8.73 5.97 3.86%
DY 6.85 16.00 11.96 18.21 5.75 0.00 3.35 61.03%
P/NAPS 3.48 2.80 2.47 1.83 1.82 1.63 1.90 49.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 22/08/08 28/05/08 -
Price 2.80 2.69 2.30 1.90 1.79 1.77 3.74 -
P/RPS 4.58 4.38 3.82 3.14 2.96 2.93 6.26 -18.78%
P/EPS 15.18 14.34 11.14 8.52 7.49 6.38 17.51 -9.07%
EY 6.59 6.97 8.98 11.73 13.35 15.68 5.71 10.01%
DY 7.14 14.87 10.87 17.54 5.59 0.00 3.21 70.31%
P/NAPS 3.33 3.01 2.72 1.90 1.88 0.91 1.99 40.90%

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