[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -2.31%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 368,374 370,896 358,731 359,514 359,036 358,516 318,590 10.13%
PBT 187,986 197,396 119,457 192,806 196,948 204,888 133,921 25.28%
Tax -54,896 -56,800 -36,281 -56,678 -57,596 -58,844 -38,137 27.40%
NP 133,090 140,596 83,176 136,128 139,352 146,044 95,784 24.44%
-
NP to SH 133,090 140,596 83,176 136,128 139,352 146,044 95,784 24.44%
-
Tax Rate 29.20% 28.77% 30.37% 29.40% 29.24% 28.72% 28.48% -
Total Cost 235,284 230,300 275,555 223,386 219,684 212,472 222,806 3.68%
-
Net Worth 400,845 418,791 379,720 426,795 392,343 407,311 367,415 5.96%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 101,673 203,173 85,852 114,336 100,833 201,440 85,293 12.38%
Div Payout % 76.39% 144.51% 103.22% 83.99% 72.36% 137.93% 89.05% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 400,845 418,791 379,720 426,795 392,343 407,311 367,415 5.96%
NOSH 508,365 507,933 505,015 504,426 504,167 503,600 501,727 0.87%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 36.13% 37.91% 23.19% 37.86% 38.81% 40.74% 30.06% -
ROE 33.20% 33.57% 21.90% 31.90% 35.52% 35.86% 26.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 72.46 73.02 71.03 71.27 71.21 71.19 63.50 9.17%
EPS 26.18 27.68 16.47 26.99 27.64 29.00 19.09 23.36%
DPS 20.00 40.00 17.00 22.67 20.00 40.00 17.00 11.41%
NAPS 0.7885 0.8245 0.7519 0.8461 0.7782 0.8088 0.7323 5.03%
Adjusted Per Share Value based on latest NOSH - 504,984
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 67.64 68.10 65.87 66.01 65.93 65.83 58.50 10.13%
EPS 24.44 25.82 15.27 25.00 25.59 26.82 17.59 24.44%
DPS 18.67 37.31 15.76 20.99 18.52 36.99 15.66 12.39%
NAPS 0.736 0.769 0.6973 0.7837 0.7204 0.7479 0.6747 5.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.00 4.01 4.07 3.83 3.60 3.85 3.52 -
P/RPS 5.52 5.49 5.73 5.37 5.06 5.41 5.54 -0.24%
P/EPS 15.28 14.49 24.71 14.19 13.02 13.28 18.44 -11.74%
EY 6.55 6.90 4.05 7.05 7.68 7.53 5.42 13.41%
DY 5.00 9.98 4.18 5.92 5.56 10.39 4.83 2.32%
P/NAPS 5.07 4.86 5.41 4.53 4.63 4.76 4.81 3.56%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 23/05/12 28/02/12 25/11/11 26/08/11 30/05/11 -
Price 4.15 4.10 4.05 4.03 3.60 3.70 3.75 -
P/RPS 5.73 5.61 5.70 5.65 5.06 5.20 5.91 -2.03%
P/EPS 15.85 14.81 24.59 14.93 13.02 12.76 19.64 -13.28%
EY 6.31 6.75 4.07 6.70 7.68 7.84 5.09 15.35%
DY 4.82 9.76 4.20 5.62 5.56 10.81 4.53 4.21%
P/NAPS 5.26 4.97 5.39 4.76 4.63 4.57 5.12 1.80%

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