[LITRAK] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -12.4%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 373,932 369,300 358,731 318,590 310,541 297,541 293,033 4.14%
PBT 171,730 179,534 119,457 133,921 127,328 145,028 142,744 3.12%
Tax -37,599 -48,737 -36,281 -38,137 -41,363 -42,889 -37,949 -0.15%
NP 134,131 130,797 83,176 95,784 85,965 102,139 104,795 4.19%
-
NP to SH 134,131 130,797 83,176 95,784 85,965 102,139 104,795 4.19%
-
Tax Rate 21.89% 27.15% 30.37% 28.48% 32.49% 29.57% 26.59% -
Total Cost 239,801 238,503 275,555 222,806 224,576 195,402 188,238 4.11%
-
Net Worth 498,377 438,162 379,720 367,415 426,783 418,052 924,217 -9.77%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 87,398 86,553 85,852 85,293 84,768 123,654 58,873 6.80%
Div Payout % 65.16% 66.17% 103.22% 89.05% 98.61% 121.07% 56.18% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 498,377 438,162 379,720 367,415 426,783 418,052 924,217 -9.77%
NOSH 514,108 509,135 505,015 501,727 498,636 494,619 490,613 0.78%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 35.87% 35.42% 23.19% 30.06% 27.68% 34.33% 35.76% -
ROE 26.91% 29.85% 21.90% 26.07% 20.14% 24.43% 11.34% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 72.73 72.53 71.03 63.50 62.28 60.16 59.73 3.33%
EPS 26.09 25.69 16.47 19.09 17.24 20.65 21.36 3.38%
DPS 17.00 17.00 17.00 17.00 17.00 25.00 12.00 5.97%
NAPS 0.9694 0.8606 0.7519 0.7323 0.8559 0.8452 1.8838 -10.47%
Adjusted Per Share Value based on latest NOSH - 503,203
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 68.66 67.81 65.87 58.50 57.02 54.64 53.81 4.14%
EPS 24.63 24.02 15.27 17.59 15.79 18.75 19.24 4.20%
DPS 16.05 15.89 15.76 15.66 15.57 22.71 10.81 6.80%
NAPS 0.9151 0.8046 0.6973 0.6747 0.7837 0.7676 1.6971 -9.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.84 4.35 4.07 3.52 3.05 2.09 3.58 -
P/RPS 5.28 6.00 5.73 5.54 4.90 3.47 5.99 -2.07%
P/EPS 14.72 16.93 24.71 18.44 17.69 10.12 16.76 -2.13%
EY 6.79 5.91 4.05 5.42 5.65 9.88 5.97 2.16%
DY 4.43 3.91 4.18 4.83 5.57 11.96 3.35 4.76%
P/NAPS 3.96 5.05 5.41 4.81 3.56 2.47 1.90 13.01%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 23/05/12 30/05/11 31/05/10 21/05/09 28/05/08 -
Price 3.86 4.40 4.05 3.75 3.08 2.30 3.74 -
P/RPS 5.31 6.07 5.70 5.91 4.95 3.82 6.26 -2.70%
P/EPS 14.79 17.13 24.59 19.64 17.87 11.14 17.51 -2.77%
EY 6.76 5.84 4.07 5.09 5.60 8.98 5.71 2.85%
DY 4.40 3.86 4.20 4.53 5.52 10.87 3.21 5.39%
P/NAPS 3.98 5.11 5.39 5.12 3.60 2.72 1.99 12.24%

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