[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -67.31%
YoY- 35.71%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 297,541 224,029 149,075 74,442 293,033 220,964 147,248 59.76%
PBT 145,028 117,025 83,186 47,806 142,744 110,970 75,181 54.90%
Tax -42,889 -34,384 -24,177 -13,547 -37,949 -35,295 -23,832 47.90%
NP 102,139 82,641 59,009 34,259 104,795 75,675 51,349 58.09%
-
NP to SH 102,139 82,641 59,009 34,259 104,795 75,675 51,349 58.09%
-
Tax Rate 29.57% 29.38% 29.06% 28.34% 26.59% 31.81% 31.70% -
Total Cost 195,402 141,388 90,066 40,183 188,238 145,289 95,899 60.65%
-
Net Worth 418,052 495,203 471,035 964,484 924,217 893,886 886,505 -39.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 123,654 123,566 24,689 - 58,873 49,012 24,498 193.96%
Div Payout % 121.07% 149.52% 41.84% - 56.18% 64.77% 47.71% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 418,052 495,203 471,035 964,484 924,217 893,886 886,505 -39.38%
NOSH 494,619 494,264 493,799 493,645 490,613 490,123 489,971 0.63%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 34.33% 36.89% 39.58% 46.02% 35.76% 34.25% 34.87% -
ROE 24.43% 16.69% 12.53% 3.55% 11.34% 8.47% 5.79% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 60.16 45.33 30.19 15.08 59.73 45.08 30.05 58.77%
EPS 20.65 16.72 11.95 6.94 21.36 15.44 10.48 57.10%
DPS 25.00 25.00 5.00 0.00 12.00 10.00 5.00 192.11%
NAPS 0.8452 1.0019 0.9539 1.9538 1.8838 1.8238 1.8093 -39.76%
Adjusted Per Share Value based on latest NOSH - 493,645
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 54.64 41.14 27.37 13.67 53.81 40.57 27.04 59.76%
EPS 18.75 15.17 10.84 6.29 19.24 13.90 9.43 58.05%
DPS 22.71 22.69 4.53 0.00 10.81 9.00 4.50 193.92%
NAPS 0.7676 0.9093 0.8649 1.771 1.6971 1.6414 1.6278 -39.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.09 1.83 1.74 3.18 3.58 3.88 4.06 -
P/RPS 3.47 4.04 5.76 21.09 5.99 8.61 13.51 -59.56%
P/EPS 10.12 10.94 14.56 45.82 16.76 25.13 38.74 -59.10%
EY 9.88 9.14 6.87 2.18 5.97 3.98 2.58 144.57%
DY 11.96 13.66 2.87 0.00 3.35 2.58 1.23 354.93%
P/NAPS 2.47 1.83 1.82 1.63 1.90 2.13 2.24 6.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 27/11/08 22/08/08 28/05/08 26/02/08 16/11/07 -
Price 2.30 1.90 1.79 1.77 3.74 3.80 3.98 -
P/RPS 3.82 4.19 5.93 11.74 6.26 8.43 13.24 -56.30%
P/EPS 11.14 11.36 14.98 25.50 17.51 24.61 37.98 -55.82%
EY 8.98 8.80 6.68 3.92 5.71 4.06 2.63 126.58%
DY 10.87 13.16 2.79 0.00 3.21 2.63 1.26 320.08%
P/NAPS 2.72 1.90 1.88 0.91 1.99 2.08 2.20 15.17%

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