[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -74.66%
YoY- -5.7%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 373,932 281,876 187,511 93,943 369,300 277,826 184,187 60.40%
PBT 171,730 133,894 90,170 46,599 179,534 138,978 93,993 49.50%
Tax -37,599 -36,999 -24,553 -13,452 -48,737 -42,037 -27,448 23.36%
NP 134,131 96,895 65,617 33,147 130,797 96,941 66,545 59.63%
-
NP to SH 134,131 96,895 65,617 33,147 130,797 96,941 66,545 59.63%
-
Tax Rate 21.89% 27.63% 27.23% 28.87% 27.15% 30.25% 29.20% -
Total Cost 239,801 184,981 121,894 60,796 238,503 180,885 117,642 60.83%
-
Net Worth 498,377 496,959 464,962 476,865 438,162 433,437 400,845 15.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 87,398 87,339 - 51,231 86,553 86,463 50,836 43.55%
Div Payout % 65.16% 90.14% - 154.56% 66.17% 89.19% 76.39% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 498,377 496,959 464,962 476,865 438,162 433,437 400,845 15.64%
NOSH 514,108 513,759 513,033 512,318 509,135 508,609 508,365 0.75%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 35.87% 34.38% 34.99% 35.28% 35.42% 34.89% 36.13% -
ROE 26.91% 19.50% 14.11% 6.95% 29.85% 22.37% 16.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.73 54.87 36.55 18.34 72.53 54.62 36.23 59.20%
EPS 26.09 18.86 12.79 6.47 25.69 19.06 13.09 58.44%
DPS 17.00 17.00 0.00 10.00 17.00 17.00 10.00 42.48%
NAPS 0.9694 0.9673 0.9063 0.9308 0.8606 0.8522 0.7885 14.77%
Adjusted Per Share Value based on latest NOSH - 512,318
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 68.66 51.76 34.43 17.25 67.81 51.02 33.82 60.40%
EPS 24.63 17.79 12.05 6.09 24.02 17.80 12.22 59.62%
DPS 16.05 16.04 0.00 9.41 15.89 15.88 9.33 43.61%
NAPS 0.9151 0.9125 0.8538 0.8756 0.8046 0.7959 0.736 15.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.84 4.37 4.39 4.38 4.35 4.25 4.00 -
P/RPS 5.28 7.96 12.01 23.89 6.00 7.78 11.04 -38.87%
P/EPS 14.72 23.17 34.32 67.70 16.93 22.30 30.56 -38.58%
EY 6.79 4.32 2.91 1.48 5.91 4.48 3.27 62.83%
DY 4.43 3.89 0.00 2.28 3.91 4.00 2.50 46.48%
P/NAPS 3.96 4.52 4.84 4.71 5.05 4.99 5.07 -15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 27/08/13 31/05/13 26/02/13 28/11/12 -
Price 3.86 3.93 4.20 4.40 4.40 4.36 4.15 -
P/RPS 5.31 7.16 11.49 24.00 6.07 7.98 11.45 -40.11%
P/EPS 14.79 20.84 32.84 68.01 17.13 22.88 31.70 -39.87%
EY 6.76 4.80 3.05 1.47 5.84 4.37 3.15 66.45%
DY 4.40 4.33 0.00 2.27 3.86 3.90 2.41 49.43%
P/NAPS 3.98 4.06 4.63 4.73 5.11 5.12 5.26 -16.97%

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