[LITRAK] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.64%
YoY- -22.13%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 368,374 359,036 312,486 304,908 298,150 294,496 247,700 6.83%
PBT 187,986 196,948 157,148 133,230 166,372 150,362 112,068 8.99%
Tax -54,896 -57,596 -46,130 -41,324 -48,354 -47,664 -39,232 5.75%
NP 133,090 139,352 111,018 91,906 118,018 102,698 72,836 10.55%
-
NP to SH 133,090 139,352 111,018 91,906 118,018 102,698 72,836 10.55%
-
Tax Rate 29.20% 29.24% 29.35% 31.02% 29.06% 31.70% 35.01% -
Total Cost 235,284 219,684 201,468 213,002 180,132 191,798 174,864 5.06%
-
Net Worth 400,845 392,343 0 418,610 471,035 886,505 799,491 -10.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 101,673 100,833 100,188 99,681 49,379 48,997 48,687 13.04%
Div Payout % 76.39% 72.36% 90.24% 108.46% 41.84% 47.71% 66.84% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 400,845 392,343 0 418,610 471,035 886,505 799,491 -10.85%
NOSH 508,365 504,167 500,940 498,405 493,799 489,971 486,871 0.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 36.13% 38.81% 35.53% 30.14% 39.58% 34.87% 29.40% -
ROE 33.20% 35.52% 0.00% 21.95% 25.06% 11.58% 9.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.46 71.21 62.38 61.18 60.38 60.10 50.88 6.06%
EPS 26.18 27.64 22.18 18.44 23.90 20.96 14.96 9.76%
DPS 20.00 20.00 20.00 20.00 10.00 10.00 10.00 12.23%
NAPS 0.7885 0.7782 0.00 0.8399 0.9539 1.8093 1.6421 -11.49%
Adjusted Per Share Value based on latest NOSH - 498,763
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 67.64 65.93 57.38 55.99 54.75 54.08 45.48 6.83%
EPS 24.44 25.59 20.39 16.88 21.67 18.86 13.37 10.56%
DPS 18.67 18.52 18.40 18.30 9.07 9.00 8.94 13.04%
NAPS 0.736 0.7204 0.00 0.7687 0.8649 1.6278 1.468 -10.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.00 3.60 3.40 2.92 1.74 4.06 2.79 -
P/RPS 5.52 5.06 5.45 4.77 2.88 6.75 5.48 0.12%
P/EPS 15.28 13.02 15.34 15.84 7.28 19.37 18.65 -3.26%
EY 6.55 7.68 6.52 6.32 13.74 5.16 5.36 3.39%
DY 5.00 5.56 5.88 6.85 5.75 2.46 3.58 5.72%
P/NAPS 5.07 4.63 0.00 3.48 1.82 2.24 1.70 19.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 30/11/09 27/11/08 16/11/07 27/11/06 -
Price 4.15 3.60 3.56 2.80 1.79 3.98 2.90 -
P/RPS 5.73 5.06 5.71 4.58 2.96 6.62 5.70 0.08%
P/EPS 15.85 13.02 16.06 15.18 7.49 18.99 19.39 -3.30%
EY 6.31 7.68 6.23 6.59 13.35 5.27 5.16 3.40%
DY 4.82 5.56 5.62 7.14 5.59 2.51 3.45 5.72%
P/NAPS 5.26 4.63 0.00 3.33 1.88 2.20 1.77 19.88%

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