[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -7.3%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 308,006 304,908 305,668 297,541 298,705 298,150 297,768 2.27%
PBT 132,049 133,230 134,716 145,028 156,033 166,372 191,224 -21.82%
Tax -41,796 -41,324 -41,280 -42,889 -45,845 -48,354 -54,188 -15.85%
NP 90,253 91,906 93,436 102,139 110,188 118,018 137,036 -24.24%
-
NP to SH 90,253 91,906 93,436 102,139 110,188 118,018 137,036 -24.24%
-
Tax Rate 31.65% 31.02% 30.64% 29.57% 29.38% 29.06% 28.34% -
Total Cost 217,753 213,002 212,232 195,402 188,517 180,132 160,732 22.36%
-
Net Worth 441,879 418,610 445,016 418,052 495,203 471,035 964,484 -40.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 112,982 99,681 199,223 123,654 164,754 49,379 - -
Div Payout % 125.18% 108.46% 213.22% 121.07% 149.52% 41.84% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 441,879 418,610 445,016 418,052 495,203 471,035 964,484 -40.48%
NOSH 498,453 498,405 498,059 494,619 494,264 493,799 493,645 0.64%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.30% 30.14% 30.57% 34.33% 36.89% 39.58% 46.02% -
ROE 20.42% 21.95% 21.00% 24.43% 22.25% 25.06% 14.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.79 61.18 61.37 60.16 60.43 60.38 60.32 1.61%
EPS 18.11 18.44 18.76 20.65 22.29 23.90 27.76 -24.72%
DPS 22.67 20.00 40.00 25.00 33.33 10.00 0.00 -
NAPS 0.8865 0.8399 0.8935 0.8452 1.0019 0.9539 1.9538 -40.86%
Adjusted Per Share Value based on latest NOSH - 497,397
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.56 55.99 56.13 54.64 54.85 54.75 54.68 2.27%
EPS 16.57 16.88 17.16 18.75 20.23 21.67 25.16 -24.24%
DPS 20.75 18.30 36.58 22.71 30.25 9.07 0.00 -
NAPS 0.8114 0.7687 0.8171 0.7676 0.9093 0.8649 1.771 -40.48%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.79 2.92 2.50 2.09 1.83 1.74 3.18 -
P/RPS 4.52 4.77 4.07 3.47 3.03 2.88 5.27 -9.70%
P/EPS 15.41 15.84 13.33 10.12 8.21 7.28 11.46 21.76%
EY 6.49 6.32 7.50 9.88 12.18 13.74 8.73 -17.89%
DY 8.12 6.85 16.00 11.96 18.21 5.75 0.00 -
P/NAPS 3.15 3.48 2.80 2.47 1.83 1.82 1.63 54.96%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 22/08/08 -
Price 3.05 2.80 2.69 2.30 1.90 1.79 1.77 -
P/RPS 4.94 4.58 4.38 3.82 3.14 2.96 2.93 41.52%
P/EPS 16.84 15.18 14.34 11.14 8.52 7.49 6.38 90.65%
EY 5.94 6.59 6.97 8.98 11.73 13.35 15.68 -47.55%
DY 7.43 7.14 14.87 10.87 17.54 5.59 0.00 -
P/NAPS 3.44 3.33 3.01 2.72 1.90 1.88 0.91 142.08%

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