[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 27.0%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 234,960 156,243 78,932 310,541 231,005 152,454 76,417 111.01%
PBT 116,337 78,574 41,387 127,328 99,037 66,615 33,679 127.99%
Tax -34,333 -23,065 -11,891 -41,363 -31,347 -20,662 -10,320 122.36%
NP 82,004 55,509 29,496 85,965 67,690 45,953 23,359 130.45%
-
NP to SH 82,004 55,509 29,496 85,965 67,690 45,953 23,359 130.45%
-
Tax Rate 29.51% 29.35% 28.73% 32.49% 31.65% 31.02% 30.64% -
Total Cost 152,956 100,734 49,436 224,576 163,315 106,501 53,058 102.16%
-
Net Worth 442,915 0 433,511 426,783 441,879 418,610 445,016 -0.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 85,195 50,094 50,018 84,768 84,737 49,840 49,805 42.89%
Div Payout % 103.89% 90.24% 169.58% 98.61% 125.18% 108.46% 213.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 442,915 0 433,511 426,783 441,879 418,610 445,016 -0.31%
NOSH 501,148 500,940 500,186 498,636 498,453 498,405 498,059 0.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.90% 35.53% 37.37% 27.68% 29.30% 30.14% 30.57% -
ROE 18.51% 0.00% 6.80% 20.14% 15.32% 10.98% 5.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.88 31.19 15.78 62.28 46.34 30.59 15.34 110.16%
EPS 16.36 11.09 5.90 17.24 13.58 9.22 4.69 129.48%
DPS 17.00 10.00 10.00 17.00 17.00 10.00 10.00 42.30%
NAPS 0.8838 0.00 0.8667 0.8559 0.8865 0.8399 0.8935 -0.72%
Adjusted Per Share Value based on latest NOSH - 499,316
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.14 28.69 14.49 57.02 42.42 27.99 14.03 111.02%
EPS 15.06 10.19 5.42 15.79 12.43 8.44 4.29 130.45%
DPS 15.64 9.20 9.18 15.57 15.56 9.15 9.15 42.81%
NAPS 0.8133 0.00 0.796 0.7837 0.8114 0.7687 0.8171 -0.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.56 3.40 3.10 3.05 2.79 2.92 2.50 -
P/RPS 7.59 10.90 19.64 4.90 6.02 9.55 16.29 -39.81%
P/EPS 21.76 30.68 52.57 17.69 20.54 31.67 53.30 -44.87%
EY 4.60 3.26 1.90 5.65 4.87 3.16 1.88 81.28%
DY 4.78 2.94 3.23 5.57 6.09 3.42 4.00 12.57%
P/NAPS 4.03 0.00 3.58 3.56 3.15 3.48 2.80 27.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 -
Price 3.54 3.56 3.27 3.08 3.05 2.80 2.69 -
P/RPS 7.55 11.41 20.72 4.95 6.58 9.15 17.53 -42.88%
P/EPS 21.63 32.13 55.45 17.87 22.46 30.37 57.36 -47.71%
EY 4.62 3.11 1.80 5.60 4.45 3.29 1.74 91.40%
DY 4.80 2.81 3.06 5.52 5.57 3.57 3.72 18.46%
P/NAPS 4.01 0.00 3.77 3.60 3.44 3.33 3.01 21.01%

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