[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -1.8%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 312,486 315,728 310,541 308,006 304,908 305,668 297,541 3.31%
PBT 157,148 165,548 127,328 132,049 133,230 134,716 145,028 5.49%
Tax -46,130 -47,564 -41,363 -41,796 -41,324 -41,280 -42,889 4.97%
NP 111,018 117,984 85,965 90,253 91,906 93,436 102,139 5.70%
-
NP to SH 111,018 117,984 85,965 90,253 91,906 93,436 102,139 5.70%
-
Tax Rate 29.35% 28.73% 32.49% 31.65% 31.02% 30.64% 29.57% -
Total Cost 201,468 197,744 224,576 217,753 213,002 212,232 195,402 2.05%
-
Net Worth 0 433,511 426,783 441,879 418,610 445,016 418,052 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 100,188 200,074 84,768 112,982 99,681 199,223 123,654 -13.07%
Div Payout % 90.24% 169.58% 98.61% 125.18% 108.46% 213.22% 121.07% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 433,511 426,783 441,879 418,610 445,016 418,052 -
NOSH 500,940 500,186 498,636 498,453 498,405 498,059 494,619 0.84%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.53% 37.37% 27.68% 29.30% 30.14% 30.57% 34.33% -
ROE 0.00% 27.22% 20.14% 20.42% 21.95% 21.00% 24.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.38 63.12 62.28 61.79 61.18 61.37 60.16 2.44%
EPS 22.18 23.60 17.24 18.11 18.44 18.76 20.65 4.87%
DPS 20.00 40.00 17.00 22.67 20.00 40.00 25.00 -13.81%
NAPS 0.00 0.8667 0.8559 0.8865 0.8399 0.8935 0.8452 -
Adjusted Per Share Value based on latest NOSH - 498,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.38 57.97 57.02 56.56 55.99 56.13 54.64 3.31%
EPS 20.39 21.66 15.79 16.57 16.88 17.16 18.75 5.74%
DPS 18.40 36.74 15.57 20.75 18.30 36.58 22.71 -13.07%
NAPS 0.00 0.796 0.7837 0.8114 0.7687 0.8171 0.7676 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.40 3.10 3.05 2.79 2.92 2.50 2.09 -
P/RPS 5.45 4.91 4.90 4.52 4.77 4.07 3.47 35.08%
P/EPS 15.34 13.14 17.69 15.41 15.84 13.33 10.12 31.92%
EY 6.52 7.61 5.65 6.49 6.32 7.50 9.88 -24.18%
DY 5.88 12.90 5.57 8.12 6.85 16.00 11.96 -37.68%
P/NAPS 0.00 3.58 3.56 3.15 3.48 2.80 2.47 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 -
Price 3.56 3.27 3.08 3.05 2.80 2.69 2.30 -
P/RPS 5.71 5.18 4.95 4.94 4.58 4.38 3.82 30.70%
P/EPS 16.06 13.86 17.87 16.84 15.18 14.34 11.14 27.58%
EY 6.23 7.21 5.60 5.94 6.59 6.97 8.98 -21.61%
DY 5.62 12.23 5.52 7.43 7.14 14.87 10.87 -35.55%
P/NAPS 0.00 3.77 3.60 3.44 3.33 3.01 2.72 -

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