[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 46.53%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 286,911 281,876 277,826 269,636 234,960 231,005 224,029 4.20%
PBT 143,371 133,894 138,978 144,605 116,337 99,037 117,025 3.44%
Tax -38,574 -36,999 -42,037 -42,509 -34,333 -31,347 -34,384 1.93%
NP 104,797 96,895 96,941 102,096 82,004 67,690 82,641 4.03%
-
NP to SH 104,797 96,895 96,941 102,096 82,004 67,690 82,641 4.03%
-
Tax Rate 26.91% 27.63% 30.25% 29.40% 29.51% 31.65% 29.38% -
Total Cost 182,114 184,981 180,885 167,540 152,956 163,315 141,388 4.30%
-
Net Worth 555,259 496,959 433,437 426,795 442,915 441,879 495,203 1.92%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 103,045 87,339 86,463 85,752 85,195 84,737 123,566 -2.98%
Div Payout % 98.33% 90.14% 89.19% 83.99% 103.89% 125.18% 149.52% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 555,259 496,959 433,437 426,795 442,915 441,879 495,203 1.92%
NOSH 515,226 513,759 508,609 504,426 501,148 498,453 494,264 0.69%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 36.53% 34.38% 34.89% 37.86% 34.90% 29.30% 36.89% -
ROE 18.87% 19.50% 22.37% 23.92% 18.51% 15.32% 16.69% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.69 54.87 54.62 53.45 46.88 46.34 45.33 3.48%
EPS 20.34 18.86 19.06 20.24 16.36 13.58 16.72 3.31%
DPS 20.00 17.00 17.00 17.00 17.00 17.00 25.00 -3.64%
NAPS 1.0777 0.9673 0.8522 0.8461 0.8838 0.8865 1.0019 1.22%
Adjusted Per Share Value based on latest NOSH - 504,984
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 52.68 51.76 51.02 49.51 43.14 42.42 41.14 4.20%
EPS 19.24 17.79 17.80 18.75 15.06 12.43 15.17 4.03%
DPS 18.92 16.04 15.88 15.75 15.64 15.56 22.69 -2.98%
NAPS 1.0196 0.9125 0.7959 0.7837 0.8133 0.8114 0.9093 1.92%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.70 4.37 4.25 3.83 3.56 2.79 1.83 -
P/RPS 6.64 7.96 7.78 7.17 7.59 6.02 4.04 8.62%
P/EPS 18.19 23.17 22.30 18.92 21.76 20.54 10.94 8.83%
EY 5.50 4.32 4.48 5.28 4.60 4.87 9.14 -8.11%
DY 5.41 3.89 4.00 4.44 4.78 6.09 13.66 -14.29%
P/NAPS 3.43 4.52 4.99 4.53 4.03 3.15 1.83 11.03%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 -
Price 3.90 3.93 4.36 4.03 3.54 3.05 1.90 -
P/RPS 7.00 7.16 7.98 7.54 7.55 6.58 4.19 8.92%
P/EPS 19.17 20.84 22.88 19.91 21.63 22.46 11.36 9.10%
EY 5.22 4.80 4.37 5.02 4.62 4.45 8.80 -8.33%
DY 5.13 4.33 3.90 4.22 4.80 5.57 13.16 -14.52%
P/NAPS 3.62 4.06 5.12 4.76 4.01 3.44 1.90 11.33%

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