[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -4.75%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 313,280 312,486 315,728 310,541 308,006 304,908 305,668 1.64%
PBT 155,116 157,148 165,548 127,328 132,049 133,230 134,716 9.82%
Tax -45,777 -46,130 -47,564 -41,363 -41,796 -41,324 -41,280 7.11%
NP 109,338 111,018 117,984 85,965 90,253 91,906 93,436 11.01%
-
NP to SH 109,338 111,018 117,984 85,965 90,253 91,906 93,436 11.01%
-
Tax Rate 29.51% 29.35% 28.73% 32.49% 31.65% 31.02% 30.64% -
Total Cost 203,941 201,468 197,744 224,576 217,753 213,002 212,232 -2.61%
-
Net Worth 442,915 0 433,511 426,783 441,879 418,610 445,016 -0.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 113,593 100,188 200,074 84,768 112,982 99,681 199,223 -31.16%
Div Payout % 103.89% 90.24% 169.58% 98.61% 125.18% 108.46% 213.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 442,915 0 433,511 426,783 441,879 418,610 445,016 -0.31%
NOSH 501,148 500,940 500,186 498,636 498,453 498,405 498,059 0.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.90% 35.53% 37.37% 27.68% 29.30% 30.14% 30.57% -
ROE 24.69% 0.00% 27.22% 20.14% 20.42% 21.95% 21.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.51 62.38 63.12 62.28 61.79 61.18 61.37 1.23%
EPS 21.81 22.18 23.60 17.24 18.11 18.44 18.76 10.53%
DPS 22.67 20.00 40.00 17.00 22.67 20.00 40.00 -31.44%
NAPS 0.8838 0.00 0.8667 0.8559 0.8865 0.8399 0.8935 -0.72%
Adjusted Per Share Value based on latest NOSH - 499,316
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 57.53 57.38 57.97 57.02 56.56 55.99 56.13 1.65%
EPS 20.08 20.39 21.66 15.79 16.57 16.88 17.16 11.01%
DPS 20.86 18.40 36.74 15.57 20.75 18.30 36.58 -31.16%
NAPS 0.8133 0.00 0.796 0.7837 0.8114 0.7687 0.8171 -0.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.56 3.40 3.10 3.05 2.79 2.92 2.50 -
P/RPS 5.69 5.45 4.91 4.90 4.52 4.77 4.07 24.95%
P/EPS 16.32 15.34 13.14 17.69 15.41 15.84 13.33 14.40%
EY 6.13 6.52 7.61 5.65 6.49 6.32 7.50 -12.55%
DY 6.37 5.88 12.90 5.57 8.12 6.85 16.00 -45.79%
P/NAPS 4.03 0.00 3.58 3.56 3.15 3.48 2.80 27.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 -
Price 3.54 3.56 3.27 3.08 3.05 2.80 2.69 -
P/RPS 5.66 5.71 5.18 4.95 4.94 4.58 4.38 18.58%
P/EPS 16.23 16.06 13.86 17.87 16.84 15.18 14.34 8.57%
EY 6.16 6.23 7.21 5.60 5.94 6.59 6.97 -7.88%
DY 6.40 5.62 12.23 5.52 7.43 7.14 14.87 -42.90%
P/NAPS 4.01 0.00 3.77 3.60 3.44 3.33 3.01 21.01%

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