[LITRAK] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -17.49%
YoY- -33.04%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 78,551 76,037 76,417 73,512 74,954 74,633 74,442 3.63%
PBT 32,422 32,936 33,679 28,003 33,839 35,380 47,806 -22.75%
Tax -10,685 -10,342 -10,320 -8,505 -10,207 -10,630 -13,547 -14.59%
NP 21,737 22,594 23,359 19,498 23,632 24,750 34,259 -26.10%
-
NP to SH 21,737 22,594 23,359 19,498 23,632 24,750 34,259 -26.10%
-
Tax Rate 32.96% 31.40% 30.64% 30.37% 30.16% 30.05% 28.34% -
Total Cost 56,814 53,443 53,058 54,014 51,322 49,883 40,183 25.89%
-
Net Worth 441,969 418,911 445,016 420,400 495,332 471,237 964,484 -40.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 34,898 - 49,805 - 98,878 - - -
Div Payout % 160.55% - 213.22% - 418.41% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 441,969 418,911 445,016 420,400 495,332 471,237 964,484 -40.47%
NOSH 498,555 498,763 498,059 497,397 494,393 494,011 493,645 0.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.67% 29.71% 30.57% 26.52% 31.53% 33.16% 46.02% -
ROE 4.92% 5.39% 5.25% 4.64% 4.77% 5.25% 3.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.76 15.25 15.34 14.78 15.16 15.11 15.08 2.97%
EPS 4.36 4.53 4.69 3.92 4.78 5.01 6.94 -26.58%
DPS 7.00 0.00 10.00 0.00 20.00 0.00 0.00 -
NAPS 0.8865 0.8399 0.8935 0.8452 1.0019 0.9539 1.9538 -40.86%
Adjusted Per Share Value based on latest NOSH - 497,397
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.42 13.96 14.03 13.50 13.76 13.70 13.67 3.61%
EPS 3.99 4.15 4.29 3.58 4.34 4.54 6.29 -26.11%
DPS 6.41 0.00 9.15 0.00 18.16 0.00 0.00 -
NAPS 0.8116 0.7692 0.8171 0.7719 0.9095 0.8653 1.771 -40.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.79 2.92 2.50 2.09 1.83 1.74 3.18 -
P/RPS 17.71 19.15 16.29 14.14 12.07 11.52 21.09 -10.96%
P/EPS 63.99 64.46 53.30 53.32 38.28 34.73 45.82 24.86%
EY 1.56 1.55 1.88 1.88 2.61 2.88 2.18 -19.94%
DY 2.51 0.00 4.00 0.00 10.93 0.00 0.00 -
P/NAPS 3.15 3.48 2.80 2.47 1.83 1.82 1.63 54.96%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 22/08/08 -
Price 3.05 2.80 2.69 2.30 1.90 1.79 1.77 -
P/RPS 19.36 18.37 17.53 15.56 12.53 11.85 11.74 39.45%
P/EPS 69.95 61.81 57.36 58.67 39.75 35.73 25.50 95.59%
EY 1.43 1.62 1.74 1.70 2.52 2.80 3.92 -48.85%
DY 2.30 0.00 3.72 0.00 10.53 0.00 0.00 -
P/NAPS 3.44 3.33 3.01 2.72 1.90 1.88 0.91 142.08%

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