[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -57.74%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 369,300 277,826 184,187 92,724 358,731 269,636 179,518 61.68%
PBT 179,534 138,978 93,993 49,349 119,457 144,605 98,474 49.18%
Tax -48,737 -42,037 -27,448 -14,200 -36,281 -42,509 -28,798 41.96%
NP 130,797 96,941 66,545 35,149 83,176 102,096 69,676 52.11%
-
NP to SH 130,797 96,941 66,545 35,149 83,176 102,096 69,676 52.11%
-
Tax Rate 27.15% 30.25% 29.20% 28.77% 30.37% 29.40% 29.24% -
Total Cost 238,503 180,885 117,642 57,575 275,555 167,540 109,842 67.60%
-
Net Worth 438,162 433,437 400,845 418,791 379,720 426,795 392,343 7.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 86,553 86,463 50,836 50,793 85,852 85,752 50,416 43.32%
Div Payout % 66.17% 89.19% 76.39% 144.51% 103.22% 83.99% 72.36% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 438,162 433,437 400,845 418,791 379,720 426,795 392,343 7.63%
NOSH 509,135 508,609 508,365 507,933 505,015 504,426 504,167 0.65%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.42% 34.89% 36.13% 37.91% 23.19% 37.86% 38.81% -
ROE 29.85% 22.37% 16.60% 8.39% 21.90% 23.92% 17.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 72.53 54.62 36.23 18.26 71.03 53.45 35.61 60.61%
EPS 25.69 19.06 13.09 6.92 16.47 20.24 13.82 51.12%
DPS 17.00 17.00 10.00 10.00 17.00 17.00 10.00 42.39%
NAPS 0.8606 0.8522 0.7885 0.8245 0.7519 0.8461 0.7782 6.93%
Adjusted Per Share Value based on latest NOSH - 507,933
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.81 51.02 33.82 17.03 65.87 49.51 32.96 61.68%
EPS 24.02 17.80 12.22 6.45 15.27 18.75 12.79 52.16%
DPS 15.89 15.88 9.33 9.33 15.76 15.75 9.26 43.28%
NAPS 0.8046 0.7959 0.736 0.769 0.6973 0.7837 0.7204 7.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.35 4.25 4.00 4.01 4.07 3.83 3.60 -
P/RPS 6.00 7.78 11.04 21.97 5.73 7.17 10.11 -29.35%
P/EPS 16.93 22.30 30.56 57.95 24.71 18.92 26.05 -24.95%
EY 5.91 4.48 3.27 1.73 4.05 5.28 3.84 33.26%
DY 3.91 4.00 2.50 2.49 4.18 4.44 2.78 25.50%
P/NAPS 5.05 4.99 5.07 4.86 5.41 4.53 4.63 5.95%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 26/02/13 28/11/12 28/08/12 23/05/12 28/02/12 25/11/11 -
Price 4.40 4.36 4.15 4.10 4.05 4.03 3.60 -
P/RPS 6.07 7.98 11.45 22.46 5.70 7.54 10.11 -28.80%
P/EPS 17.13 22.88 31.70 59.25 24.59 19.91 26.05 -24.36%
EY 5.84 4.37 3.15 1.69 4.07 5.02 3.84 32.21%
DY 3.86 3.90 2.41 2.44 4.20 4.22 2.78 24.43%
P/NAPS 5.11 5.12 5.26 4.97 5.39 4.76 4.63 6.79%

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