[LITRAK] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 4.15%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 294,860 294,990 293,033 290,601 279,310 268,190 255,912 9.87%
PBT 150,749 153,653 142,744 157,428 148,927 139,259 129,780 10.47%
Tax -38,294 -39,843 -37,949 -37,216 -33,510 -31,717 -29,294 19.49%
NP 112,455 113,810 104,795 120,212 115,417 107,542 100,486 7.76%
-
NP to SH 112,455 113,810 104,795 120,212 115,417 107,542 100,486 7.76%
-
Tax Rate 25.40% 25.93% 26.59% 23.64% 22.50% 22.78% 22.57% -
Total Cost 182,405 181,180 188,238 170,389 163,893 160,648 155,426 11.22%
-
Net Worth 471,237 964,484 925,063 896,277 887,815 876,886 850,456 -32.46%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 58,946 83,480 83,480 73,550 73,392 73,229 73,229 -13.43%
Div Payout % 52.42% 73.35% 79.66% 61.18% 63.59% 68.09% 72.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 471,237 964,484 925,063 896,277 887,815 876,886 850,456 -32.46%
NOSH 494,011 493,645 491,062 491,434 490,695 489,224 488,880 0.69%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 38.14% 38.58% 35.76% 41.37% 41.32% 40.10% 39.27% -
ROE 23.86% 11.80% 11.33% 13.41% 13.00% 12.26% 11.82% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.69 59.76 59.67 59.13 56.92 54.82 52.35 9.11%
EPS 22.76 23.06 21.34 24.46 23.52 21.98 20.55 7.02%
DPS 12.00 17.00 17.00 15.00 15.00 15.00 15.00 -13.78%
NAPS 0.9539 1.9538 1.8838 1.8238 1.8093 1.7924 1.7396 -32.93%
Adjusted Per Share Value based on latest NOSH - 491,434
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.14 54.17 53.81 53.36 51.29 49.25 46.99 9.87%
EPS 20.65 20.90 19.24 22.07 21.19 19.75 18.45 7.77%
DPS 10.82 15.33 15.33 13.51 13.48 13.45 13.45 -13.46%
NAPS 0.8653 1.771 1.6986 1.6458 1.6302 1.6102 1.5616 -32.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.74 3.18 3.58 3.88 4.06 4.00 2.98 -
P/RPS 2.92 5.32 6.00 6.56 7.13 7.30 5.69 -35.82%
P/EPS 7.64 13.79 16.78 15.86 17.26 18.20 14.50 -34.68%
EY 13.08 7.25 5.96 6.30 5.79 5.50 6.90 52.99%
DY 6.90 5.35 4.75 3.87 3.69 3.75 5.03 23.38%
P/NAPS 1.82 1.63 1.90 2.13 2.24 2.23 1.71 4.23%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 22/08/08 28/05/08 26/02/08 16/11/07 28/08/07 25/05/07 -
Price 1.79 1.77 3.74 3.80 3.98 3.84 3.82 -
P/RPS 3.00 2.96 6.27 6.43 6.99 7.00 7.30 -44.63%
P/EPS 7.86 7.68 17.53 15.53 16.92 17.47 18.58 -43.55%
EY 12.72 13.03 5.71 6.44 5.91 5.72 5.38 77.19%
DY 6.70 9.60 4.55 3.95 3.77 3.91 3.93 42.57%
P/NAPS 1.88 0.91 1.99 2.08 2.20 2.14 2.20 -9.92%

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