[LITRAK] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -2.53%
YoY- -32.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 372,624 370,519 369,300 366,921 363,400 361,826 358,731 2.56%
PBT 175,711 176,784 179,534 113,830 114,976 117,584 119,457 29.30%
Tax -45,842 -47,989 -48,737 -35,809 -34,931 -35,770 -36,281 16.85%
NP 129,869 128,795 130,797 78,021 80,045 81,814 83,176 34.55%
-
NP to SH 129,869 128,795 130,797 78,021 80,045 81,814 83,176 34.55%
-
Tax Rate 26.09% 27.15% 27.15% 31.46% 30.38% 30.42% 30.37% -
Total Cost 242,755 241,724 238,503 288,900 283,355 280,012 275,555 -8.09%
-
Net Worth 465,625 476,865 439,464 433,893 401,227 418,791 381,392 14.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 86,872 86,872 86,433 86,433 86,142 86,142 85,708 0.90%
Div Payout % 66.89% 67.45% 66.08% 110.78% 107.62% 105.29% 103.05% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 465,625 476,865 439,464 433,893 401,227 418,791 381,392 14.21%
NOSH 513,765 512,318 510,648 509,145 508,849 507,933 507,238 0.85%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 34.85% 34.76% 35.42% 21.26% 22.03% 22.61% 23.19% -
ROE 27.89% 27.01% 29.76% 17.98% 19.95% 19.54% 21.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.53 72.32 72.32 72.07 71.42 71.23 70.72 1.69%
EPS 25.28 25.14 25.61 15.32 15.73 16.11 16.40 33.40%
DPS 17.00 17.00 17.00 17.00 17.00 17.00 17.00 0.00%
NAPS 0.9063 0.9308 0.8606 0.8522 0.7885 0.8245 0.7519 13.24%
Adjusted Per Share Value based on latest NOSH - 509,145
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.42 68.04 67.81 67.37 66.73 66.44 65.87 2.56%
EPS 23.85 23.65 24.02 14.33 14.70 15.02 15.27 34.58%
DPS 15.95 15.95 15.87 15.87 15.82 15.82 15.74 0.88%
NAPS 0.855 0.8756 0.807 0.7967 0.7367 0.769 0.7003 14.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.39 4.38 4.35 4.25 4.00 4.01 4.07 -
P/RPS 6.05 6.06 6.01 5.90 5.60 5.63 5.75 3.44%
P/EPS 17.37 17.42 16.98 27.73 25.43 24.90 24.82 -21.15%
EY 5.76 5.74 5.89 3.61 3.93 4.02 4.03 26.85%
DY 3.87 3.88 3.91 4.00 4.25 4.24 4.18 -5.00%
P/NAPS 4.84 4.71 5.05 4.99 5.07 4.86 5.41 -7.14%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 23/05/12 -
Price 4.20 4.40 4.40 4.36 4.15 4.10 4.05 -
P/RPS 5.79 6.08 6.08 6.05 5.81 5.76 5.73 0.69%
P/EPS 16.62 17.50 17.18 28.45 26.38 25.45 24.70 -23.19%
EY 6.02 5.71 5.82 3.51 3.79 3.93 4.05 30.21%
DY 4.05 3.86 3.86 3.90 4.10 4.15 4.20 -2.39%
P/NAPS 4.63 4.73 5.11 5.12 5.26 4.97 5.39 -9.62%

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