[LITRAK] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -9.16%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 92,724 89,095 90,118 89,889 89,629 83,630 78,717 11.54%
PBT 49,349 -25,148 46,131 47,252 51,222 17,584 37,763 19.54%
Tax -14,200 6,228 -13,711 -14,087 -14,711 -3,804 -11,268 16.68%
NP 35,149 -18,920 32,420 33,165 36,511 13,780 26,495 20.75%
-
NP to SH 35,149 -18,920 32,420 33,165 36,511 13,780 26,495 20.75%
-
Tax Rate 28.77% - 29.72% 29.81% 28.72% 21.63% 29.84% -
Total Cost 57,575 108,015 57,698 56,724 53,118 69,850 52,222 6.72%
-
Net Worth 418,791 381,392 427,267 392,831 407,311 368,496 443,308 -3.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 50,793 - 35,348 - 50,360 - 35,111 27.93%
Div Payout % 144.51% - 109.03% - 137.93% - 132.52% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 418,791 381,392 427,267 392,831 407,311 368,496 443,308 -3.72%
NOSH 507,933 507,238 504,984 504,794 503,600 503,203 501,593 0.84%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 37.91% -21.24% 35.98% 36.90% 40.74% 16.48% 33.66% -
ROE 8.39% -4.96% 7.59% 8.44% 8.96% 3.74% 5.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.26 17.56 17.85 17.81 17.80 16.62 15.69 10.65%
EPS 6.92 -3.73 6.42 6.57 7.25 2.74 5.27 19.93%
DPS 10.00 0.00 7.00 0.00 10.00 0.00 7.00 26.87%
NAPS 0.8245 0.7519 0.8461 0.7782 0.8088 0.7323 0.8838 -4.52%
Adjusted Per Share Value based on latest NOSH - 504,794
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.03 16.36 16.55 16.51 16.46 15.36 14.45 11.58%
EPS 6.45 -3.47 5.95 6.09 6.70 2.53 4.87 20.62%
DPS 9.33 0.00 6.49 0.00 9.25 0.00 6.45 27.93%
NAPS 0.769 0.7003 0.7846 0.7213 0.7479 0.6766 0.814 -3.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.01 4.07 3.83 3.60 3.85 3.52 3.56 -
P/RPS 21.97 23.17 21.46 20.22 21.63 21.18 22.68 -2.09%
P/EPS 57.95 -109.12 59.66 54.79 53.10 128.54 67.40 -9.58%
EY 1.73 -0.92 1.68 1.83 1.88 0.78 1.48 10.97%
DY 2.49 0.00 1.83 0.00 2.60 0.00 1.97 16.91%
P/NAPS 4.86 5.41 4.53 4.63 4.76 4.81 4.03 13.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 28/02/12 25/11/11 26/08/11 30/05/11 25/02/11 -
Price 4.10 4.05 4.03 3.60 3.70 3.75 3.54 -
P/RPS 22.46 23.06 22.58 20.22 20.79 22.56 22.56 -0.29%
P/EPS 59.25 -108.58 62.77 54.79 51.03 136.94 67.02 -7.89%
EY 1.69 -0.92 1.59 1.83 1.96 0.73 1.49 8.76%
DY 2.44 0.00 1.74 0.00 2.70 0.00 1.98 14.95%
P/NAPS 4.97 5.39 4.76 4.63 4.57 5.12 4.01 15.39%

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