[LITRAK] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 8.6%
YoY- 5.83%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 297,541 296,098 294,860 294,990 293,033 290,601 279,310 4.30%
PBT 145,028 148,799 150,749 153,653 142,744 157,428 148,927 -1.75%
Tax -42,889 -37,038 -38,294 -39,843 -37,949 -37,216 -33,510 17.86%
NP 102,139 111,761 112,455 113,810 104,795 120,212 115,417 -7.81%
-
NP to SH 102,139 111,761 112,455 113,810 104,795 120,212 115,417 -7.81%
-
Tax Rate 29.57% 24.89% 25.40% 25.93% 26.59% 23.64% 22.50% -
Total Cost 195,402 184,337 182,405 181,180 188,238 170,389 163,893 12.42%
-
Net Worth 420,400 495,332 471,237 964,484 925,063 896,277 887,815 -39.22%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 98,878 133,253 58,946 83,480 83,480 73,550 73,392 21.96%
Div Payout % 96.81% 119.23% 52.42% 73.35% 79.66% 61.18% 63.59% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 420,400 495,332 471,237 964,484 925,063 896,277 887,815 -39.22%
NOSH 497,397 494,393 494,011 493,645 491,062 491,434 490,695 0.90%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 34.33% 37.74% 38.14% 38.58% 35.76% 41.37% 41.32% -
ROE 24.30% 22.56% 23.86% 11.80% 11.33% 13.41% 13.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 59.82 59.89 59.69 59.76 59.67 59.13 56.92 3.36%
EPS 20.53 22.61 22.76 23.06 21.34 24.46 23.52 -8.65%
DPS 20.00 27.00 12.00 17.00 17.00 15.00 15.00 21.12%
NAPS 0.8452 1.0019 0.9539 1.9538 1.8838 1.8238 1.8093 -39.76%
Adjusted Per Share Value based on latest NOSH - 493,645
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 54.64 54.37 54.14 54.17 53.81 53.36 51.29 4.30%
EPS 18.75 20.52 20.65 20.90 19.24 22.07 21.19 -7.82%
DPS 18.16 24.47 10.82 15.33 15.33 13.51 13.48 21.95%
NAPS 0.7719 0.9095 0.8653 1.771 1.6986 1.6458 1.6302 -39.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.09 1.83 1.74 3.18 3.58 3.88 4.06 -
P/RPS 3.49 3.06 2.92 5.32 6.00 6.56 7.13 -37.86%
P/EPS 10.18 8.10 7.64 13.79 16.78 15.86 17.26 -29.64%
EY 9.83 12.35 13.08 7.25 5.96 6.30 5.79 42.26%
DY 9.57 14.75 6.90 5.35 4.75 3.87 3.69 88.65%
P/NAPS 2.47 1.83 1.82 1.63 1.90 2.13 2.24 6.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 27/11/08 22/08/08 28/05/08 26/02/08 16/11/07 -
Price 2.30 1.90 1.79 1.77 3.74 3.80 3.98 -
P/RPS 3.84 3.17 3.00 2.96 6.27 6.43 6.99 -32.89%
P/EPS 11.20 8.40 7.86 7.68 17.53 15.53 16.92 -24.02%
EY 8.93 11.90 12.72 13.03 5.71 6.44 5.91 31.64%
DY 8.70 14.21 6.70 9.60 4.55 3.95 3.77 74.54%
P/NAPS 2.72 1.90 1.88 0.91 1.99 2.08 2.20 15.17%

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