[LITRAK] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -3.27%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 78,932 79,536 78,551 76,037 76,417 73,512 74,954 3.51%
PBT 41,387 28,291 32,422 32,936 33,679 28,003 33,839 14.40%
Tax -11,891 -10,016 -10,685 -10,342 -10,320 -8,505 -10,207 10.74%
NP 29,496 18,275 21,737 22,594 23,359 19,498 23,632 15.97%
-
NP to SH 29,496 18,275 21,737 22,594 23,359 19,498 23,632 15.97%
-
Tax Rate 28.73% 35.40% 32.96% 31.40% 30.64% 30.37% 30.16% -
Total Cost 49,436 61,261 56,814 53,443 53,058 54,014 51,322 -2.47%
-
Net Worth 433,511 427,365 441,969 418,911 445,016 420,400 495,332 -8.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 50,018 - 34,898 - 49,805 - 98,878 -36.59%
Div Payout % 169.58% - 160.55% - 213.22% - 418.41% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 433,511 427,365 441,969 418,911 445,016 420,400 495,332 -8.52%
NOSH 500,186 499,316 498,555 498,763 498,059 497,397 494,393 0.78%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 37.37% 22.98% 27.67% 29.71% 30.57% 26.52% 31.53% -
ROE 6.80% 4.28% 4.92% 5.39% 5.25% 4.64% 4.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.78 15.93 15.76 15.25 15.34 14.78 15.16 2.71%
EPS 5.90 3.66 4.36 4.53 4.69 3.92 4.78 15.11%
DPS 10.00 0.00 7.00 0.00 10.00 0.00 20.00 -37.08%
NAPS 0.8667 0.8559 0.8865 0.8399 0.8935 0.8452 1.0019 -9.23%
Adjusted Per Share Value based on latest NOSH - 498,763
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.49 14.60 14.42 13.96 14.03 13.50 13.76 3.51%
EPS 5.42 3.36 3.99 4.15 4.29 3.58 4.34 16.01%
DPS 9.18 0.00 6.41 0.00 9.15 0.00 18.16 -36.62%
NAPS 0.796 0.7847 0.8116 0.7692 0.8171 0.7719 0.9095 -8.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.10 3.05 2.79 2.92 2.50 2.09 1.83 -
P/RPS 19.64 19.15 17.71 19.15 16.29 14.14 12.07 38.46%
P/EPS 52.57 83.33 63.99 64.46 53.30 53.32 38.28 23.62%
EY 1.90 1.20 1.56 1.55 1.88 1.88 2.61 -19.12%
DY 3.23 0.00 2.51 0.00 4.00 0.00 10.93 -55.73%
P/NAPS 3.58 3.56 3.15 3.48 2.80 2.47 1.83 56.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 -
Price 3.27 3.08 3.05 2.80 2.69 2.30 1.90 -
P/RPS 20.72 19.34 19.36 18.37 17.53 15.56 12.53 39.96%
P/EPS 55.45 84.15 69.95 61.81 57.36 58.67 39.75 24.92%
EY 1.80 1.19 1.43 1.62 1.74 1.70 2.52 -20.14%
DY 3.06 0.00 2.30 0.00 3.72 0.00 10.53 -56.22%
P/NAPS 3.77 3.60 3.44 3.33 3.01 2.72 1.90 58.10%

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