[LITRAK] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -8.52%
YoY- -31.82%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 370,896 358,516 315,728 305,668 297,768 289,940 240,828 7.45%
PBT 197,396 204,888 165,548 134,716 191,224 147,588 109,672 10.28%
Tax -56,800 -58,844 -47,564 -41,280 -54,188 -46,612 -36,920 7.43%
NP 140,596 146,044 117,984 93,436 137,036 100,976 72,752 11.59%
-
NP to SH 140,596 146,044 117,984 93,436 137,036 100,976 72,752 11.59%
-
Tax Rate 28.77% 28.72% 28.73% 30.64% 28.34% 31.58% 33.66% -
Total Cost 230,300 212,472 197,744 212,232 160,732 188,964 168,076 5.38%
-
Net Worth 418,791 407,311 433,511 445,016 964,484 876,886 797,451 -10.16%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 203,173 201,440 200,074 199,223 - - - -
Div Payout % 144.51% 137.93% 169.58% 213.22% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 418,791 407,311 433,511 445,016 964,484 876,886 797,451 -10.16%
NOSH 507,933 503,600 500,186 498,059 493,645 489,224 486,310 0.72%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 37.91% 40.74% 37.37% 30.57% 46.02% 34.83% 30.21% -
ROE 33.57% 35.86% 27.22% 21.00% 14.21% 11.52% 9.12% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.02 71.19 63.12 61.37 60.32 59.27 49.52 6.68%
EPS 27.68 29.00 23.60 18.76 27.76 20.64 14.96 10.78%
DPS 40.00 40.00 40.00 40.00 0.00 0.00 0.00 -
NAPS 0.8245 0.8088 0.8667 0.8935 1.9538 1.7924 1.6398 -10.81%
Adjusted Per Share Value based on latest NOSH - 498,059
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 68.10 65.83 57.97 56.13 54.68 53.24 44.22 7.45%
EPS 25.82 26.82 21.66 17.16 25.16 18.54 13.36 11.59%
DPS 37.31 36.99 36.74 36.58 0.00 0.00 0.00 -
NAPS 0.769 0.7479 0.796 0.8171 1.771 1.6102 1.4643 -10.16%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.01 3.85 3.10 2.50 3.18 4.00 2.58 -
P/RPS 5.49 5.41 4.91 4.07 5.27 6.75 5.21 0.87%
P/EPS 14.49 13.28 13.14 13.33 11.46 19.38 17.25 -2.86%
EY 6.90 7.53 7.61 7.50 8.73 5.16 5.80 2.93%
DY 9.98 10.39 12.90 16.00 0.00 0.00 0.00 -
P/NAPS 4.86 4.76 3.58 2.80 1.63 2.23 1.57 20.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 26/08/10 27/08/09 22/08/08 28/08/07 28/08/06 -
Price 4.10 3.70 3.27 2.69 1.77 3.84 2.74 -
P/RPS 5.61 5.20 5.18 4.38 2.93 6.48 5.53 0.23%
P/EPS 14.81 12.76 13.86 14.34 6.38 18.60 18.32 -3.47%
EY 6.75 7.84 7.21 6.97 15.68 5.37 5.46 3.59%
DY 9.76 10.81 12.23 14.87 0.00 0.00 0.00 -
P/NAPS 4.97 4.57 3.77 3.01 0.91 2.14 1.67 19.91%

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