[LITRAK] QoQ TTM 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- 0.83%
YoY- 62.24%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 375,785 373,932 373,350 372,624 370,519 369,300 366,921 1.60%
PBT 173,112 171,730 174,450 175,711 176,784 179,534 113,830 32.34%
Tax -37,005 -37,599 -43,699 -45,842 -47,989 -48,737 -35,809 2.22%
NP 136,107 134,131 130,751 129,869 128,795 130,797 78,021 45.06%
-
NP to SH 136,107 134,131 130,751 129,869 128,795 130,797 78,021 45.06%
-
Tax Rate 21.38% 21.89% 25.05% 26.09% 27.15% 27.15% 31.46% -
Total Cost 239,678 239,801 242,599 242,755 241,724 238,503 288,900 -11.73%
-
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 87,570 87,302 87,302 86,872 86,872 86,433 86,433 0.87%
Div Payout % 64.34% 65.09% 66.77% 66.89% 67.45% 66.08% 110.78% -
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 36.22% 35.87% 35.02% 34.85% 34.76% 35.42% 21.26% -
ROE 25.37% 26.87% 26.23% 27.89% 27.01% 29.76% 17.98% -
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 72.97 72.61 72.45 72.53 72.32 72.32 72.07 0.83%
EPS 26.43 26.04 25.37 25.28 25.14 25.61 15.32 43.98%
DPS 17.00 17.00 17.00 17.00 17.00 17.00 17.00 0.00%
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 69.00 68.66 68.56 68.42 68.04 67.81 67.37 1.61%
EPS 24.99 24.63 24.01 23.85 23.65 24.02 14.33 45.02%
DPS 16.08 16.03 16.03 15.95 15.95 15.87 15.87 0.88%
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 5.30 5.29 6.03 6.05 6.06 6.01 5.90 -6.91%
P/EPS 14.64 14.74 17.22 17.37 17.42 16.98 27.73 -34.75%
EY 6.83 6.78 5.81 5.76 5.74 5.89 3.61 53.14%
DY 4.39 4.43 3.89 3.87 3.88 3.91 4.00 6.41%
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 5.34 5.32 5.42 5.79 6.08 6.08 6.05 -8.00%
P/EPS 14.76 14.82 15.49 16.62 17.50 17.18 28.45 -35.51%
EY 6.78 6.75 6.46 6.02 5.71 5.82 3.51 55.28%
DY 4.36 4.40 4.33 4.05 3.86 3.86 3.90 7.73%
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