[LITRAK] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -1.8%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 370,434 359,514 313,280 308,006 298,705 294,618 248,366 6.88%
PBT 185,304 192,806 155,116 132,049 156,033 147,960 111,096 8.89%
Tax -56,049 -56,678 -45,777 -41,796 -45,845 -47,060 -36,497 7.40%
NP 129,254 136,128 109,338 90,253 110,188 100,900 74,598 9.58%
-
NP to SH 129,254 136,128 109,338 90,253 110,188 100,900 74,598 9.58%
-
Tax Rate 30.25% 29.40% 29.51% 31.65% 29.38% 31.81% 32.85% -
Total Cost 241,180 223,386 203,941 217,753 188,517 193,718 173,768 5.61%
-
Net Worth 433,437 426,795 442,915 441,879 495,203 893,886 803,024 -9.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 115,284 114,336 113,593 112,982 164,754 65,349 64,981 10.01%
Div Payout % 89.19% 83.99% 103.89% 125.18% 149.52% 64.77% 87.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 433,437 426,795 442,915 441,879 495,203 893,886 803,024 -9.75%
NOSH 508,609 504,426 501,148 498,453 494,264 490,123 487,360 0.71%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 34.89% 37.86% 34.90% 29.30% 36.89% 34.25% 30.04% -
ROE 29.82% 31.90% 24.69% 20.42% 22.25% 11.29% 9.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.83 71.27 62.51 61.79 60.43 60.11 50.96 6.12%
EPS 25.41 26.99 21.81 18.11 22.29 20.59 15.31 8.80%
DPS 22.67 22.67 22.67 22.67 33.33 13.33 13.33 9.24%
NAPS 0.8522 0.8461 0.8838 0.8865 1.0019 1.8238 1.6477 -10.39%
Adjusted Per Share Value based on latest NOSH - 498,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.02 66.01 57.53 56.56 54.85 54.10 45.61 6.88%
EPS 23.73 25.00 20.08 16.57 20.23 18.53 13.70 9.57%
DPS 21.17 20.99 20.86 20.75 30.25 12.00 11.93 10.02%
NAPS 0.7959 0.7837 0.8133 0.8114 0.9093 1.6414 1.4745 -9.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.25 3.83 3.56 2.79 1.83 3.88 2.99 -
P/RPS 5.84 5.37 5.69 4.52 3.03 6.45 5.87 -0.08%
P/EPS 16.72 14.19 16.32 15.41 8.21 18.85 19.53 -2.55%
EY 5.98 7.05 6.13 6.49 12.18 5.31 5.12 2.61%
DY 5.33 5.92 6.37 8.12 18.21 3.44 4.46 3.01%
P/NAPS 4.99 4.53 4.03 3.15 1.83 2.13 1.81 18.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 26/02/08 26/02/07 -
Price 4.36 4.03 3.54 3.05 1.90 3.80 2.86 -
P/RPS 5.99 5.65 5.66 4.94 3.14 6.32 5.61 1.09%
P/EPS 17.16 14.93 16.23 16.84 8.52 18.46 18.68 -1.40%
EY 5.83 6.70 6.16 5.94 11.73 5.42 5.35 1.44%
DY 5.20 5.62 6.40 7.43 17.54 3.51 4.66 1.84%
P/NAPS 5.12 4.76 4.01 3.44 1.90 2.08 1.74 19.68%

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