[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 40.05%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 152,454 76,417 297,541 224,029 149,075 74,442 293,033 -35.28%
PBT 66,615 33,679 145,028 117,025 83,186 47,806 142,744 -39.80%
Tax -20,662 -10,320 -42,889 -34,384 -24,177 -13,547 -37,949 -33.29%
NP 45,953 23,359 102,139 82,641 59,009 34,259 104,795 -42.25%
-
NP to SH 45,953 23,359 102,139 82,641 59,009 34,259 104,795 -42.25%
-
Tax Rate 31.02% 30.64% 29.57% 29.38% 29.06% 28.34% 26.59% -
Total Cost 106,501 53,058 195,402 141,388 90,066 40,183 188,238 -31.56%
-
Net Worth 418,610 445,016 418,052 495,203 471,035 964,484 924,217 -40.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 49,840 49,805 123,654 123,566 24,689 - 58,873 -10.50%
Div Payout % 108.46% 213.22% 121.07% 149.52% 41.84% - 56.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 418,610 445,016 418,052 495,203 471,035 964,484 924,217 -40.99%
NOSH 498,405 498,059 494,619 494,264 493,799 493,645 490,613 1.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.14% 30.57% 34.33% 36.89% 39.58% 46.02% 35.76% -
ROE 10.98% 5.25% 24.43% 16.69% 12.53% 3.55% 11.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.59 15.34 60.16 45.33 30.19 15.08 59.73 -35.96%
EPS 9.22 4.69 20.65 16.72 11.95 6.94 21.36 -42.85%
DPS 10.00 10.00 25.00 25.00 5.00 0.00 12.00 -11.43%
NAPS 0.8399 0.8935 0.8452 1.0019 0.9539 1.9538 1.8838 -41.60%
Adjusted Per Share Value based on latest NOSH - 494,393
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.99 14.03 54.64 41.14 27.37 13.67 53.81 -35.29%
EPS 8.44 4.29 18.75 15.17 10.84 6.29 19.24 -42.23%
DPS 9.15 9.15 22.71 22.69 4.53 0.00 10.81 -10.51%
NAPS 0.7687 0.8171 0.7676 0.9093 0.8649 1.771 1.6971 -40.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.92 2.50 2.09 1.83 1.74 3.18 3.58 -
P/RPS 9.55 16.29 3.47 4.04 5.76 21.09 5.99 36.43%
P/EPS 31.67 53.30 10.12 10.94 14.56 45.82 16.76 52.78%
EY 3.16 1.88 9.88 9.14 6.87 2.18 5.97 -34.53%
DY 3.42 4.00 11.96 13.66 2.87 0.00 3.35 1.38%
P/NAPS 3.48 2.80 2.47 1.83 1.82 1.63 1.90 49.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 22/08/08 28/05/08 -
Price 2.80 2.69 2.30 1.90 1.79 1.77 3.74 -
P/RPS 9.15 17.53 3.82 4.19 5.93 11.74 6.26 28.76%
P/EPS 30.37 57.36 11.14 11.36 14.98 25.50 17.51 44.30%
EY 3.29 1.74 8.98 8.80 6.68 3.92 5.71 -30.73%
DY 3.57 3.72 10.87 13.16 2.79 0.00 3.21 7.33%
P/NAPS 3.33 3.01 2.72 1.90 1.88 0.91 1.99 40.90%

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