[LITRAK] YoY Cumulative 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- 72.24%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 179,518 156,243 152,454 149,075 147,248 123,850 121,890 6.66%
PBT 98,474 78,574 66,615 83,186 75,181 56,034 57,088 9.50%
Tax -28,798 -23,065 -20,662 -24,177 -23,832 -19,616 -18,577 7.57%
NP 69,676 55,509 45,953 59,009 51,349 36,418 38,511 10.38%
-
NP to SH 69,676 55,509 45,953 59,009 51,349 36,418 38,511 10.38%
-
Tax Rate 29.24% 29.35% 31.02% 29.06% 31.70% 35.01% 32.54% -
Total Cost 109,842 100,734 106,501 90,066 95,899 87,432 83,379 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 50,416 50,094 49,840 24,689 24,498 24,343 24,142 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 17.76% 0.00% 10.98% 12.53% 5.79% 4.56% 4.43% -
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 35.61 31.19 30.59 30.19 30.05 25.44 25.24 5.90%
EPS 13.82 11.09 9.22 11.95 10.48 7.48 7.98 9.58%
DPS 10.00 10.00 10.00 5.00 5.00 5.00 5.00 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 32.96 28.69 27.99 27.37 27.04 22.74 22.38 6.66%
EPS 12.79 10.19 8.44 10.84 9.43 6.69 7.07 10.37%
DPS 9.26 9.20 9.15 4.53 4.50 4.47 4.43 13.06%
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 10.11 10.90 9.55 5.76 13.51 10.97 9.47 1.09%
P/EPS 26.05 30.68 31.67 14.56 38.74 37.30 29.97 -2.30%
EY 3.84 3.26 3.16 6.87 2.58 2.68 3.34 2.35%
DY 2.78 2.94 3.42 2.87 1.23 1.79 2.09 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 10.11 11.41 9.15 5.93 13.24 11.40 10.81 -1.10%
P/EPS 26.05 32.13 30.37 14.98 37.98 38.77 34.23 -4.44%
EY 3.84 3.11 3.29 6.68 2.63 2.58 2.92 4.66%
DY 2.78 2.81 3.57 2.79 1.26 1.72 1.83 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