[LITRAK] YoY Cumulative 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- 96.73%
YoY- -22.13%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 184,187 179,518 156,243 152,454 149,075 147,248 123,850 6.83%
PBT 93,993 98,474 78,574 66,615 83,186 75,181 56,034 8.99%
Tax -27,448 -28,798 -23,065 -20,662 -24,177 -23,832 -19,616 5.75%
NP 66,545 69,676 55,509 45,953 59,009 51,349 36,418 10.55%
-
NP to SH 66,545 69,676 55,509 45,953 59,009 51,349 36,418 10.55%
-
Tax Rate 29.20% 29.24% 29.35% 31.02% 29.06% 31.70% 35.01% -
Total Cost 117,642 109,842 100,734 106,501 90,066 95,899 87,432 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 50,836 50,416 50,094 49,840 24,689 24,498 24,343 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 16.60% 17.76% 0.00% 10.98% 12.53% 5.79% 4.56% -
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 36.23 35.61 31.19 30.59 30.19 30.05 25.44 6.06%
EPS 13.09 13.82 11.09 9.22 11.95 10.48 7.48 9.76%
DPS 10.00 10.00 10.00 10.00 5.00 5.00 5.00 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 33.82 32.96 28.69 27.99 27.37 27.04 22.74 6.83%
EPS 12.22 12.79 10.19 8.44 10.84 9.43 6.69 10.55%
DPS 9.33 9.26 9.20 9.15 4.53 4.50 4.47 13.03%
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 11.04 10.11 10.90 9.55 5.76 13.51 10.97 0.10%
P/EPS 30.56 26.05 30.68 31.67 14.56 38.74 37.30 -3.26%
EY 3.27 3.84 3.26 3.16 6.87 2.58 2.68 3.36%
DY 2.50 2.78 2.94 3.42 2.87 1.23 1.79 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 11.45 10.11 11.41 9.15 5.93 13.24 11.40 0.07%
P/EPS 31.70 26.05 32.13 30.37 14.98 37.98 38.77 -3.29%
EY 3.15 3.84 3.11 3.29 6.68 2.63 2.58 3.37%
DY 2.41 2.78 2.81 3.57 2.79 1.26 1.72 5.77%
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