[LITRAK] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 0.49%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 315,728 305,668 297,768 289,940 240,828 238,552 225,184 5.79%
PBT 165,548 134,716 191,224 147,588 109,672 119,832 45,780 23.87%
Tax -47,564 -41,280 -54,188 -46,612 -36,920 -35,940 -32,104 6.76%
NP 117,984 93,436 137,036 100,976 72,752 83,892 13,676 43.18%
-
NP to SH 117,984 93,436 137,036 100,976 72,752 83,892 13,676 43.18%
-
Tax Rate 28.73% 30.64% 28.34% 31.58% 33.66% 29.99% 70.13% -
Total Cost 197,744 212,232 160,732 188,964 168,076 154,660 211,508 -1.11%
-
Net Worth 433,511 445,016 964,484 876,886 797,451 869,496 827,638 -10.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 200,074 199,223 - - - - - -
Div Payout % 169.58% 213.22% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 433,511 445,016 964,484 876,886 797,451 869,496 827,638 -10.21%
NOSH 500,186 498,059 493,645 489,224 486,310 483,295 481,549 0.63%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 37.37% 30.57% 46.02% 34.83% 30.21% 35.17% 6.07% -
ROE 27.22% 21.00% 14.21% 11.52% 9.12% 9.65% 1.65% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 63.12 61.37 60.32 59.27 49.52 49.36 46.76 5.12%
EPS 23.60 18.76 27.76 20.64 14.96 17.36 2.84 42.29%
DPS 40.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8667 0.8935 1.9538 1.7924 1.6398 1.7991 1.7187 -10.77%
Adjusted Per Share Value based on latest NOSH - 489,224
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.97 56.13 54.68 53.24 44.22 43.80 41.35 5.78%
EPS 21.66 17.16 25.16 18.54 13.36 15.40 2.51 43.19%
DPS 36.74 36.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.796 0.8171 1.771 1.6102 1.4643 1.5966 1.5197 -10.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.10 2.50 3.18 4.00 2.58 2.27 2.55 -
P/RPS 4.91 4.07 5.27 6.75 5.21 4.60 5.45 -1.72%
P/EPS 13.14 13.33 11.46 19.38 17.25 13.08 89.79 -27.39%
EY 7.61 7.50 8.73 5.16 5.80 7.65 1.11 37.80%
DY 12.90 16.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.80 1.63 2.23 1.57 1.26 1.48 15.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 22/08/08 28/08/07 28/08/06 19/08/05 26/08/04 -
Price 3.27 2.69 1.77 3.84 2.74 2.35 2.38 -
P/RPS 5.18 4.38 2.93 6.48 5.53 4.76 5.09 0.29%
P/EPS 13.86 14.34 6.38 18.60 18.32 13.54 83.80 -25.90%
EY 7.21 6.97 15.68 5.37 5.46 7.39 1.19 35.00%
DY 12.23 14.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 3.01 0.91 2.14 1.67 1.31 1.38 18.22%

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