[LITRAK] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -13.88%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 359,036 312,486 304,908 298,150 294,496 247,700 243,780 6.66%
PBT 196,948 157,148 133,230 166,372 150,362 112,068 114,176 9.50%
Tax -57,596 -46,130 -41,324 -48,354 -47,664 -39,232 -37,154 7.57%
NP 139,352 111,018 91,906 118,018 102,698 72,836 77,022 10.38%
-
NP to SH 139,352 111,018 91,906 118,018 102,698 72,836 77,022 10.38%
-
Tax Rate 29.24% 29.35% 31.02% 29.06% 31.70% 35.01% 32.54% -
Total Cost 219,684 201,468 213,002 180,132 191,798 174,864 166,758 4.69%
-
Net Worth 392,343 0 418,610 471,035 886,505 799,491 869,023 -12.40%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 100,833 100,188 99,681 49,379 48,997 48,687 48,284 13.05%
Div Payout % 72.36% 90.24% 108.46% 41.84% 47.71% 66.84% 62.69% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 392,343 0 418,610 471,035 886,505 799,491 869,023 -12.40%
NOSH 504,167 500,940 498,405 493,799 489,971 486,871 482,844 0.72%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 38.81% 35.53% 30.14% 39.58% 34.87% 29.40% 31.59% -
ROE 35.52% 0.00% 21.95% 25.06% 11.58% 9.11% 8.86% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 71.21 62.38 61.18 60.38 60.10 50.88 50.49 5.89%
EPS 27.64 22.18 18.44 23.90 20.96 14.96 15.96 9.58%
DPS 20.00 20.00 20.00 10.00 10.00 10.00 10.00 12.24%
NAPS 0.7782 0.00 0.8399 0.9539 1.8093 1.6421 1.7998 -13.03%
Adjusted Per Share Value based on latest NOSH - 494,011
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 65.93 57.38 55.99 54.75 54.08 45.48 44.76 6.66%
EPS 25.59 20.39 16.88 21.67 18.86 13.37 14.14 10.38%
DPS 18.52 18.40 18.30 9.07 9.00 8.94 8.87 13.04%
NAPS 0.7204 0.00 0.7687 0.8649 1.6278 1.468 1.5957 -12.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.60 3.40 2.92 1.74 4.06 2.79 2.39 -
P/RPS 5.06 5.45 4.77 2.88 6.75 5.48 4.73 1.12%
P/EPS 13.02 15.34 15.84 7.28 19.37 18.65 14.98 -2.30%
EY 7.68 6.52 6.32 13.74 5.16 5.36 6.67 2.37%
DY 5.56 5.88 6.85 5.75 2.46 3.58 4.18 4.86%
P/NAPS 4.63 0.00 3.48 1.82 2.24 1.70 1.33 23.09%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 30/11/09 27/11/08 16/11/07 27/11/06 24/11/05 -
Price 3.60 3.56 2.80 1.79 3.98 2.90 2.73 -
P/RPS 5.06 5.71 4.58 2.96 6.62 5.70 5.41 -1.10%
P/EPS 13.02 16.06 15.18 7.49 18.99 19.39 17.11 -4.44%
EY 7.68 6.23 6.59 13.35 5.27 5.16 5.84 4.66%
DY 5.56 5.62 7.14 5.59 2.51 3.45 3.66 7.21%
P/NAPS 4.63 0.00 3.33 1.88 2.20 1.77 1.52 20.38%

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