[LITRAK] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -2.04%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 95,796 92,056 94,365 93,568 93,943 91,474 93,639 1.53%
PBT 47,981 37,836 43,724 43,571 46,599 40,556 44,985 4.40%
Tax -12,858 -600 -12,446 -11,101 -13,452 -6,700 -14,589 -8.09%
NP 35,123 37,236 31,278 32,470 33,147 33,856 30,396 10.14%
-
NP to SH 35,123 37,236 31,278 32,470 33,147 33,856 30,396 10.14%
-
Tax Rate 26.80% 1.59% 28.46% 25.48% 28.87% 16.52% 32.43% -
Total Cost 60,673 54,820 63,087 61,098 60,796 57,618 63,243 -2.73%
-
Net Worth 536,578 499,261 498,438 465,625 476,865 439,464 433,893 15.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 51,499 - 36,070 - 51,231 - 35,640 27.89%
Div Payout % 146.63% - 115.32% - 154.56% - 117.25% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 536,578 499,261 498,438 465,625 476,865 439,464 433,893 15.25%
NOSH 514,999 515,020 515,288 513,765 512,318 510,648 509,145 0.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 36.66% 40.45% 33.15% 34.70% 35.28% 37.01% 32.46% -
ROE 6.55% 7.46% 6.28% 6.97% 6.95% 7.70% 7.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.60 17.87 18.31 18.21 18.34 17.91 18.39 0.76%
EPS 6.82 7.23 6.07 6.32 6.47 6.63 5.97 9.30%
DPS 10.00 0.00 7.00 0.00 10.00 0.00 7.00 26.92%
NAPS 1.0419 0.9694 0.9673 0.9063 0.9308 0.8606 0.8522 14.37%
Adjusted Per Share Value based on latest NOSH - 513,765
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.59 16.90 17.33 17.18 17.25 16.80 17.19 1.54%
EPS 6.45 6.84 5.74 5.96 6.09 6.22 5.58 10.17%
DPS 9.46 0.00 6.62 0.00 9.41 0.00 6.54 27.98%
NAPS 0.9853 0.9168 0.9152 0.855 0.8756 0.807 0.7967 15.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.87 3.84 4.37 4.39 4.38 4.35 4.25 -
P/RPS 20.81 21.48 23.86 24.10 23.89 24.28 23.11 -6.76%
P/EPS 56.74 53.11 71.99 69.46 67.70 65.61 71.19 -14.07%
EY 1.76 1.88 1.39 1.44 1.48 1.52 1.40 16.53%
DY 2.58 0.00 1.60 0.00 2.28 0.00 1.65 34.82%
P/NAPS 3.71 3.96 4.52 4.84 4.71 5.05 4.99 -17.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 28/11/13 27/08/13 31/05/13 26/02/13 -
Price 3.90 3.86 3.93 4.20 4.40 4.40 4.36 -
P/RPS 20.97 21.60 21.46 23.06 24.00 24.56 23.71 -7.88%
P/EPS 57.18 53.39 64.74 66.46 68.01 66.37 73.03 -15.08%
EY 1.75 1.87 1.54 1.50 1.47 1.51 1.37 17.78%
DY 2.56 0.00 1.78 0.00 2.27 0.00 1.61 36.34%
P/NAPS 3.74 3.98 4.06 4.63 4.73 5.11 5.12 -18.93%

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