[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.3%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 277,826 269,636 234,960 231,005 224,029 220,964 186,275 6.88%
PBT 138,978 144,605 116,337 99,037 117,025 110,970 83,322 8.89%
Tax -42,037 -42,509 -34,333 -31,347 -34,384 -35,295 -27,373 7.40%
NP 96,941 102,096 82,004 67,690 82,641 75,675 55,949 9.58%
-
NP to SH 96,941 102,096 82,004 67,690 82,641 75,675 55,949 9.58%
-
Tax Rate 30.25% 29.40% 29.51% 31.65% 29.38% 31.81% 32.85% -
Total Cost 180,885 167,540 152,956 163,315 141,388 145,289 130,326 5.61%
-
Net Worth 433,437 426,795 442,915 441,879 495,203 893,886 803,024 -9.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 86,463 85,752 85,195 84,737 123,566 49,012 48,736 10.01%
Div Payout % 89.19% 83.99% 103.89% 125.18% 149.52% 64.77% 87.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 433,437 426,795 442,915 441,879 495,203 893,886 803,024 -9.75%
NOSH 508,609 504,426 501,148 498,453 494,264 490,123 487,360 0.71%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 34.89% 37.86% 34.90% 29.30% 36.89% 34.25% 30.04% -
ROE 22.37% 23.92% 18.51% 15.32% 16.69% 8.47% 6.97% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 54.62 53.45 46.88 46.34 45.33 45.08 38.22 6.12%
EPS 19.06 20.24 16.36 13.58 16.72 15.44 11.48 8.80%
DPS 17.00 17.00 17.00 17.00 25.00 10.00 10.00 9.23%
NAPS 0.8522 0.8461 0.8838 0.8865 1.0019 1.8238 1.6477 -10.39%
Adjusted Per Share Value based on latest NOSH - 498,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.02 49.51 43.14 42.42 41.14 40.57 34.20 6.88%
EPS 17.80 18.75 15.06 12.43 15.17 13.90 10.27 9.59%
DPS 15.88 15.75 15.64 15.56 22.69 9.00 8.95 10.01%
NAPS 0.7959 0.7837 0.8133 0.8114 0.9093 1.6414 1.4745 -9.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.25 3.83 3.56 2.79 1.83 3.88 2.99 -
P/RPS 7.78 7.17 7.59 6.02 4.04 8.61 7.82 -0.08%
P/EPS 22.30 18.92 21.76 20.54 10.94 25.13 26.05 -2.55%
EY 4.48 5.28 4.60 4.87 9.14 3.98 3.84 2.60%
DY 4.00 4.44 4.78 6.09 13.66 2.58 3.34 3.04%
P/NAPS 4.99 4.53 4.03 3.15 1.83 2.13 1.81 18.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 26/02/08 26/02/07 -
Price 4.36 4.03 3.54 3.05 1.90 3.80 2.86 -
P/RPS 7.98 7.54 7.55 6.58 4.19 8.43 7.48 1.08%
P/EPS 22.88 19.91 21.63 22.46 11.36 24.61 24.91 -1.40%
EY 4.37 5.02 4.62 4.45 8.80 4.06 4.01 1.44%
DY 3.90 4.22 4.80 5.57 13.16 2.63 3.50 1.81%
P/NAPS 5.12 4.76 4.01 3.44 1.90 2.08 1.74 19.68%

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