[LITRAK] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -7.3%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 358,731 318,590 310,541 297,541 293,033 255,912 242,966 6.70%
PBT 119,457 133,921 127,328 145,028 142,744 129,780 114,937 0.64%
Tax -36,281 -38,137 -41,363 -42,889 -37,949 -29,294 -36,363 -0.03%
NP 83,176 95,784 85,965 102,139 104,795 100,486 78,574 0.95%
-
NP to SH 83,176 95,784 85,965 102,139 104,795 100,486 78,574 0.95%
-
Tax Rate 30.37% 28.48% 32.49% 29.57% 26.59% 22.57% 31.64% -
Total Cost 275,555 222,806 224,576 195,402 188,238 155,426 164,392 8.98%
-
Net Worth 379,720 367,415 426,783 418,052 924,217 848,570 894,612 -13.29%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 85,852 85,293 84,768 123,654 58,873 48,779 48,326 10.04%
Div Payout % 103.22% 89.05% 98.61% 121.07% 56.18% 48.54% 61.50% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 379,720 367,415 426,783 418,052 924,217 848,570 894,612 -13.29%
NOSH 505,015 501,727 498,636 494,619 490,613 487,796 483,260 0.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 23.19% 30.06% 27.68% 34.33% 35.76% 39.27% 32.34% -
ROE 21.90% 26.07% 20.14% 24.43% 11.34% 11.84% 8.78% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.03 63.50 62.28 60.16 59.73 52.46 50.28 5.92%
EPS 16.47 19.09 17.24 20.65 21.36 20.60 16.25 0.22%
DPS 17.00 17.00 17.00 25.00 12.00 10.00 10.00 9.23%
NAPS 0.7519 0.7323 0.8559 0.8452 1.8838 1.7396 1.8512 -13.93%
Adjusted Per Share Value based on latest NOSH - 497,397
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 65.87 58.50 57.02 54.64 53.81 46.99 44.61 6.70%
EPS 15.27 17.59 15.79 18.75 19.24 18.45 14.43 0.94%
DPS 15.76 15.66 15.57 22.71 10.81 8.96 8.87 10.04%
NAPS 0.6973 0.6747 0.7837 0.7676 1.6971 1.5582 1.6427 -13.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.07 3.52 3.05 2.09 3.58 2.98 2.88 -
P/RPS 5.73 5.54 4.90 3.47 5.99 5.68 5.73 0.00%
P/EPS 24.71 18.44 17.69 10.12 16.76 14.47 17.71 5.70%
EY 4.05 5.42 5.65 9.88 5.97 6.91 5.65 -5.39%
DY 4.18 4.83 5.57 11.96 3.35 3.36 3.47 3.14%
P/NAPS 5.41 4.81 3.56 2.47 1.90 1.71 1.56 23.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 30/05/11 31/05/10 21/05/09 28/05/08 25/05/07 25/05/06 -
Price 4.05 3.75 3.08 2.30 3.74 3.82 2.55 -
P/RPS 5.70 5.91 4.95 3.82 6.26 7.28 5.07 1.96%
P/EPS 24.59 19.64 17.87 11.14 17.51 18.54 15.68 7.78%
EY 4.07 5.09 5.60 8.98 5.71 5.39 6.38 -7.21%
DY 4.20 4.53 5.52 10.87 3.21 2.62 3.92 1.15%
P/NAPS 5.39 5.12 3.60 2.72 1.99 2.20 1.38 25.46%

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