[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 46.53%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 184,187 92,724 358,731 269,636 179,518 89,629 318,590 -30.53%
PBT 93,993 49,349 119,457 144,605 98,474 51,222 133,921 -20.97%
Tax -27,448 -14,200 -36,281 -42,509 -28,798 -14,711 -38,137 -19.64%
NP 66,545 35,149 83,176 102,096 69,676 36,511 95,784 -21.50%
-
NP to SH 66,545 35,149 83,176 102,096 69,676 36,511 95,784 -21.50%
-
Tax Rate 29.20% 28.77% 30.37% 29.40% 29.24% 28.72% 28.48% -
Total Cost 117,642 57,575 275,555 167,540 109,842 53,118 222,806 -34.59%
-
Net Worth 400,845 418,791 379,720 426,795 392,343 407,311 367,415 5.96%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 50,836 50,793 85,852 85,752 50,416 50,360 85,293 -29.11%
Div Payout % 76.39% 144.51% 103.22% 83.99% 72.36% 137.93% 89.05% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 400,845 418,791 379,720 426,795 392,343 407,311 367,415 5.96%
NOSH 508,365 507,933 505,015 504,426 504,167 503,600 501,727 0.87%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 36.13% 37.91% 23.19% 37.86% 38.81% 40.74% 30.06% -
ROE 16.60% 8.39% 21.90% 23.92% 17.76% 8.96% 26.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.23 18.26 71.03 53.45 35.61 17.80 63.50 -31.13%
EPS 13.09 6.92 16.47 20.24 13.82 7.25 19.09 -22.18%
DPS 10.00 10.00 17.00 17.00 10.00 10.00 17.00 -29.72%
NAPS 0.7885 0.8245 0.7519 0.8461 0.7782 0.8088 0.7323 5.03%
Adjusted Per Share Value based on latest NOSH - 504,984
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.82 17.03 65.87 49.51 32.96 16.46 58.50 -30.53%
EPS 12.22 6.45 15.27 18.75 12.79 6.70 17.59 -21.50%
DPS 9.33 9.33 15.76 15.75 9.26 9.25 15.66 -29.12%
NAPS 0.736 0.769 0.6973 0.7837 0.7204 0.7479 0.6747 5.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.00 4.01 4.07 3.83 3.60 3.85 3.52 -
P/RPS 11.04 21.97 5.73 7.17 10.11 21.63 5.54 58.15%
P/EPS 30.56 57.95 24.71 18.92 26.05 53.10 18.44 39.91%
EY 3.27 1.73 4.05 5.28 3.84 1.88 5.42 -28.53%
DY 2.50 2.49 4.18 4.44 2.78 2.60 4.83 -35.45%
P/NAPS 5.07 4.86 5.41 4.53 4.63 4.76 4.81 3.56%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 23/05/12 28/02/12 25/11/11 26/08/11 30/05/11 -
Price 4.15 4.10 4.05 4.03 3.60 3.70 3.75 -
P/RPS 11.45 22.46 5.70 7.54 10.11 20.79 5.91 55.22%
P/EPS 31.70 59.25 24.59 19.91 26.05 51.03 19.64 37.47%
EY 3.15 1.69 4.07 5.02 3.84 1.96 5.09 -27.31%
DY 2.41 2.44 4.20 4.22 2.78 2.70 4.53 -34.26%
P/NAPS 5.26 4.97 5.39 4.76 4.63 4.57 5.12 1.80%

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