[LITRAK] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -1.19%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 299,516 297,541 296,098 294,860 294,990 293,033 290,601 2.03%
PBT 130,901 145,028 148,799 150,749 153,653 142,744 157,428 -11.58%
Tax -39,662 -42,889 -37,038 -38,294 -39,843 -37,949 -37,216 4.33%
NP 91,239 102,139 111,761 112,455 113,810 104,795 120,212 -16.80%
-
NP to SH 91,239 102,139 111,761 112,455 113,810 104,795 120,212 -16.80%
-
Tax Rate 30.30% 29.57% 24.89% 25.40% 25.93% 26.59% 23.64% -
Total Cost 208,277 195,402 184,337 182,405 181,180 188,238 170,389 14.33%
-
Net Worth 445,016 420,400 495,332 471,237 964,484 925,063 896,277 -37.32%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 148,684 98,878 133,253 58,946 83,480 83,480 73,550 59.94%
Div Payout % 162.96% 96.81% 119.23% 52.42% 73.35% 79.66% 61.18% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 445,016 420,400 495,332 471,237 964,484 925,063 896,277 -37.32%
NOSH 498,059 497,397 494,393 494,011 493,645 491,062 491,434 0.89%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.46% 34.33% 37.74% 38.14% 38.58% 35.76% 41.37% -
ROE 20.50% 24.30% 22.56% 23.86% 11.80% 11.33% 13.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.14 59.82 59.89 59.69 59.76 59.67 59.13 1.13%
EPS 18.32 20.53 22.61 22.76 23.06 21.34 24.46 -17.54%
DPS 30.00 20.00 27.00 12.00 17.00 17.00 15.00 58.80%
NAPS 0.8935 0.8452 1.0019 0.9539 1.9538 1.8838 1.8238 -37.88%
Adjusted Per Share Value based on latest NOSH - 494,011
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 55.00 54.64 54.37 54.14 54.17 53.81 53.36 2.04%
EPS 16.75 18.75 20.52 20.65 20.90 19.24 22.07 -16.81%
DPS 27.30 18.16 24.47 10.82 15.33 15.33 13.51 59.90%
NAPS 0.8171 0.7719 0.9095 0.8653 1.771 1.6986 1.6458 -37.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.50 2.09 1.83 1.74 3.18 3.58 3.88 -
P/RPS 4.16 3.49 3.06 2.92 5.32 6.00 6.56 -26.20%
P/EPS 13.65 10.18 8.10 7.64 13.79 16.78 15.86 -9.52%
EY 7.33 9.83 12.35 13.08 7.25 5.96 6.30 10.63%
DY 12.00 9.57 14.75 6.90 5.35 4.75 3.87 112.78%
P/NAPS 2.80 2.47 1.83 1.82 1.63 1.90 2.13 20.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 21/05/09 25/02/09 27/11/08 22/08/08 28/05/08 26/02/08 -
Price 2.69 2.30 1.90 1.79 1.77 3.74 3.80 -
P/RPS 4.47 3.84 3.17 3.00 2.96 6.27 6.43 -21.54%
P/EPS 14.68 11.20 8.40 7.86 7.68 17.53 15.53 -3.68%
EY 6.81 8.93 11.90 12.72 13.03 5.71 6.44 3.79%
DY 11.15 8.70 14.21 6.70 9.60 4.55 3.95 99.86%
P/NAPS 3.01 2.72 1.90 1.88 0.91 1.99 2.08 27.96%

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