[LITRAK] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -2.13%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 314,330 313,056 310,541 304,517 300,920 299,516 297,541 3.72%
PBT 139,287 135,036 127,328 127,040 128,457 130,901 145,028 -2.65%
Tax -43,766 -42,934 -41,363 -39,852 -39,374 -39,662 -42,889 1.35%
NP 95,521 92,102 85,965 87,188 89,083 91,239 102,139 -4.36%
-
NP to SH 95,521 92,102 85,965 87,188 89,083 91,239 102,139 -4.36%
-
Tax Rate 31.42% 31.79% 32.49% 31.37% 30.65% 30.30% 29.57% -
Total Cost 218,809 220,954 224,576 217,329 211,837 208,277 195,402 7.82%
-
Net Worth 0 433,511 427,365 441,969 418,911 445,016 420,400 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 84,917 84,917 84,704 84,704 148,684 148,684 98,878 -9.64%
Div Payout % 88.90% 92.20% 98.53% 97.15% 166.91% 162.96% 96.81% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 433,511 427,365 441,969 418,911 445,016 420,400 -
NOSH 501,765 500,186 499,316 498,555 498,763 498,059 497,397 0.58%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.39% 29.42% 27.68% 28.63% 29.60% 30.46% 34.33% -
ROE 0.00% 21.25% 20.12% 19.73% 21.27% 20.50% 24.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.64 62.59 62.19 61.08 60.33 60.14 59.82 3.11%
EPS 19.04 18.41 17.22 17.49 17.86 18.32 20.53 -4.89%
DPS 17.00 17.00 17.00 17.00 30.00 30.00 20.00 -10.25%
NAPS 0.00 0.8667 0.8559 0.8865 0.8399 0.8935 0.8452 -
Adjusted Per Share Value based on latest NOSH - 498,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.72 57.48 57.02 55.92 55.26 55.00 54.64 3.72%
EPS 17.54 16.91 15.79 16.01 16.36 16.75 18.75 -4.34%
DPS 15.59 15.59 15.55 15.55 27.30 27.30 18.16 -9.66%
NAPS 0.00 0.796 0.7847 0.8116 0.7692 0.8171 0.7719 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.40 3.10 3.05 2.79 2.92 2.50 2.09 -
P/RPS 5.43 4.95 4.90 4.57 4.84 4.16 3.49 34.23%
P/EPS 17.86 16.84 17.72 15.95 16.35 13.65 10.18 45.41%
EY 5.60 5.94 5.64 6.27 6.12 7.33 9.83 -31.25%
DY 5.00 5.48 5.57 6.09 10.27 12.00 9.57 -35.10%
P/NAPS 0.00 3.58 3.56 3.15 3.48 2.80 2.47 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 -
Price 3.56 3.27 3.08 3.05 2.80 2.69 2.30 -
P/RPS 5.68 5.22 4.95 4.99 4.64 4.47 3.84 29.79%
P/EPS 18.70 17.76 17.89 17.44 15.68 14.68 11.20 40.69%
EY 5.35 5.63 5.59 5.73 6.38 6.81 8.93 -28.91%
DY 4.78 5.20 5.52 5.57 10.71 11.15 8.70 -32.89%
P/NAPS 0.00 3.77 3.60 3.44 3.33 3.01 2.72 -

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