[LITRAK] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -2.36%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 313,056 310,541 304,517 300,920 299,516 297,541 296,098 3.79%
PBT 135,036 127,328 127,040 128,457 130,901 145,028 148,799 -6.28%
Tax -42,934 -41,363 -39,852 -39,374 -39,662 -42,889 -37,038 10.37%
NP 92,102 85,965 87,188 89,083 91,239 102,139 111,761 -12.13%
-
NP to SH 92,102 85,965 87,188 89,083 91,239 102,139 111,761 -12.13%
-
Tax Rate 31.79% 32.49% 31.37% 30.65% 30.30% 29.57% 24.89% -
Total Cost 220,954 224,576 217,329 211,837 208,277 195,402 184,337 12.87%
-
Net Worth 433,511 427,365 441,969 418,911 445,016 420,400 495,332 -8.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 84,917 84,704 84,704 148,684 148,684 98,878 133,253 -26.00%
Div Payout % 92.20% 98.53% 97.15% 166.91% 162.96% 96.81% 119.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 433,511 427,365 441,969 418,911 445,016 420,400 495,332 -8.52%
NOSH 500,186 499,316 498,555 498,763 498,059 497,397 494,393 0.78%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 29.42% 27.68% 28.63% 29.60% 30.46% 34.33% 37.74% -
ROE 21.25% 20.12% 19.73% 21.27% 20.50% 24.30% 22.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 62.59 62.19 61.08 60.33 60.14 59.82 59.89 2.99%
EPS 18.41 17.22 17.49 17.86 18.32 20.53 22.61 -12.83%
DPS 17.00 17.00 17.00 30.00 30.00 20.00 27.00 -26.60%
NAPS 0.8667 0.8559 0.8865 0.8399 0.8935 0.8452 1.0019 -9.23%
Adjusted Per Share Value based on latest NOSH - 498,763
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.48 57.02 55.92 55.26 55.00 54.64 54.37 3.78%
EPS 16.91 15.79 16.01 16.36 16.75 18.75 20.52 -12.13%
DPS 15.59 15.55 15.55 27.30 27.30 18.16 24.47 -26.01%
NAPS 0.796 0.7847 0.8116 0.7692 0.8171 0.7719 0.9095 -8.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.10 3.05 2.79 2.92 2.50 2.09 1.83 -
P/RPS 4.95 4.90 4.57 4.84 4.16 3.49 3.06 37.92%
P/EPS 16.84 17.72 15.95 16.35 13.65 10.18 8.10 63.11%
EY 5.94 5.64 6.27 6.12 7.33 9.83 12.35 -38.69%
DY 5.48 5.57 6.09 10.27 12.00 9.57 14.75 -48.41%
P/NAPS 3.58 3.56 3.15 3.48 2.80 2.47 1.83 56.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 -
Price 3.27 3.08 3.05 2.80 2.69 2.30 1.90 -
P/RPS 5.22 4.95 4.99 4.64 4.47 3.84 3.17 39.57%
P/EPS 17.76 17.89 17.44 15.68 14.68 11.20 8.40 64.95%
EY 5.63 5.59 5.73 6.38 6.81 8.93 11.90 -39.36%
DY 5.20 5.52 5.57 10.71 11.15 8.70 14.21 -48.93%
P/NAPS 3.77 3.60 3.44 3.33 3.01 2.72 1.90 58.10%

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