[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 88.19%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 187,511 184,187 179,518 156,243 152,454 149,075 147,248 4.10%
PBT 90,170 93,993 98,474 78,574 66,615 83,186 75,181 3.07%
Tax -24,553 -27,448 -28,798 -23,065 -20,662 -24,177 -23,832 0.49%
NP 65,617 66,545 69,676 55,509 45,953 59,009 51,349 4.16%
-
NP to SH 65,617 66,545 69,676 55,509 45,953 59,009 51,349 4.16%
-
Tax Rate 27.23% 29.20% 29.24% 29.35% 31.02% 29.06% 31.70% -
Total Cost 121,894 117,642 109,842 100,734 106,501 90,066 95,899 4.07%
-
Net Worth 464,962 400,845 392,343 0 418,610 471,035 886,505 -10.18%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 50,836 50,416 50,094 49,840 24,689 24,498 -
Div Payout % - 76.39% 72.36% 90.24% 108.46% 41.84% 47.71% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 464,962 400,845 392,343 0 418,610 471,035 886,505 -10.18%
NOSH 513,033 508,365 504,167 500,940 498,405 493,799 489,971 0.76%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 34.99% 36.13% 38.81% 35.53% 30.14% 39.58% 34.87% -
ROE 14.11% 16.60% 17.76% 0.00% 10.98% 12.53% 5.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 36.55 36.23 35.61 31.19 30.59 30.19 30.05 3.31%
EPS 12.79 13.09 13.82 11.09 9.22 11.95 10.48 3.37%
DPS 0.00 10.00 10.00 10.00 10.00 5.00 5.00 -
NAPS 0.9063 0.7885 0.7782 0.00 0.8399 0.9539 1.8093 -10.87%
Adjusted Per Share Value based on latest NOSH - 501,765
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.43 33.82 32.96 28.69 27.99 27.37 27.04 4.10%
EPS 12.05 12.22 12.79 10.19 8.44 10.84 9.43 4.16%
DPS 0.00 9.33 9.26 9.20 9.15 4.53 4.50 -
NAPS 0.8538 0.736 0.7204 0.00 0.7687 0.8649 1.6278 -10.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.39 4.00 3.60 3.40 2.92 1.74 4.06 -
P/RPS 12.01 11.04 10.11 10.90 9.55 5.76 13.51 -1.94%
P/EPS 34.32 30.56 26.05 30.68 31.67 14.56 38.74 -1.99%
EY 2.91 3.27 3.84 3.26 3.16 6.87 2.58 2.02%
DY 0.00 2.50 2.78 2.94 3.42 2.87 1.23 -
P/NAPS 4.84 5.07 4.63 0.00 3.48 1.82 2.24 13.68%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 25/11/11 29/11/10 30/11/09 27/11/08 16/11/07 -
Price 4.20 4.15 3.60 3.56 2.80 1.79 3.98 -
P/RPS 11.49 11.45 10.11 11.41 9.15 5.93 13.24 -2.33%
P/EPS 32.84 31.70 26.05 32.13 30.37 14.98 37.98 -2.39%
EY 3.05 3.15 3.84 3.11 3.29 6.68 2.63 2.49%
DY 0.00 2.41 2.78 2.81 3.57 2.79 1.26 -
P/NAPS 4.63 5.26 4.63 0.00 3.33 1.88 2.20 13.19%

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