[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 88.19%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 89,629 318,590 234,960 156,243 78,932 310,541 231,005 -46.89%
PBT 51,222 133,921 116,337 78,574 41,387 127,328 99,037 -35.64%
Tax -14,711 -38,137 -34,333 -23,065 -11,891 -41,363 -31,347 -39.69%
NP 36,511 95,784 82,004 55,509 29,496 85,965 67,690 -33.81%
-
NP to SH 36,511 95,784 82,004 55,509 29,496 85,965 67,690 -33.81%
-
Tax Rate 28.72% 28.48% 29.51% 29.35% 28.73% 32.49% 31.65% -
Total Cost 53,118 222,806 152,956 100,734 49,436 224,576 163,315 -52.80%
-
Net Worth 407,311 367,415 442,915 0 433,511 426,783 441,879 -5.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 50,360 85,293 85,195 50,094 50,018 84,768 84,737 -29.37%
Div Payout % 137.93% 89.05% 103.89% 90.24% 169.58% 98.61% 125.18% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 407,311 367,415 442,915 0 433,511 426,783 441,879 -5.29%
NOSH 503,600 501,727 501,148 500,940 500,186 498,636 498,453 0.68%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 40.74% 30.06% 34.90% 35.53% 37.37% 27.68% 29.30% -
ROE 8.96% 26.07% 18.51% 0.00% 6.80% 20.14% 15.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.80 63.50 46.88 31.19 15.78 62.28 46.34 -47.25%
EPS 7.25 19.09 16.36 11.09 5.90 17.24 13.58 -34.26%
DPS 10.00 17.00 17.00 10.00 10.00 17.00 17.00 -29.86%
NAPS 0.8088 0.7323 0.8838 0.00 0.8667 0.8559 0.8865 -5.94%
Adjusted Per Share Value based on latest NOSH - 501,765
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.46 58.50 43.14 28.69 14.49 57.02 42.42 -46.89%
EPS 6.70 17.59 15.06 10.19 5.42 15.79 12.43 -33.84%
DPS 9.25 15.66 15.64 9.20 9.18 15.57 15.56 -29.36%
NAPS 0.7479 0.6747 0.8133 0.00 0.796 0.7837 0.8114 -5.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.85 3.52 3.56 3.40 3.10 3.05 2.79 -
P/RPS 21.63 5.54 7.59 10.90 19.64 4.90 6.02 135.13%
P/EPS 53.10 18.44 21.76 30.68 52.57 17.69 20.54 88.69%
EY 1.88 5.42 4.60 3.26 1.90 5.65 4.87 -47.07%
DY 2.60 4.83 4.78 2.94 3.23 5.57 6.09 -43.38%
P/NAPS 4.76 4.81 4.03 0.00 3.58 3.56 3.15 31.78%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 31/05/10 24/02/10 -
Price 3.70 3.75 3.54 3.56 3.27 3.08 3.05 -
P/RPS 20.79 5.91 7.55 11.41 20.72 4.95 6.58 115.77%
P/EPS 51.03 19.64 21.63 32.13 55.45 17.87 22.46 73.08%
EY 1.96 5.09 4.62 3.11 1.80 5.60 4.45 -42.19%
DY 2.70 4.53 4.80 2.81 3.06 5.52 5.57 -38.37%
P/NAPS 4.57 5.12 4.01 0.00 3.77 3.60 3.44 20.91%

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