[LITRAK] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 34.92%
YoY- 57.25%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 416,235 380,733 373,932 369,300 358,731 318,590 310,541 4.99%
PBT 228,676 186,955 171,730 179,534 119,457 133,921 127,328 10.24%
Tax -54,579 -49,066 -37,599 -48,737 -36,281 -38,137 -41,363 4.72%
NP 174,097 137,889 134,131 130,797 83,176 95,784 85,965 12.46%
-
NP to SH 174,097 137,889 134,131 130,797 83,176 95,784 85,965 12.46%
-
Tax Rate 23.87% 26.24% 21.89% 27.15% 30.37% 28.48% 32.49% -
Total Cost 242,138 242,844 239,801 238,503 275,555 222,806 224,576 1.26%
-
Net Worth 604,604 536,870 498,377 438,162 379,720 367,415 426,783 5.97%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 130,078 103,056 87,398 86,553 85,852 85,293 84,768 7.39%
Div Payout % 74.72% 74.74% 65.16% 66.17% 103.22% 89.05% 98.61% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 604,604 536,870 498,377 438,162 379,720 367,415 426,783 5.97%
NOSH 520,313 515,280 514,108 509,135 505,015 501,727 498,636 0.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 41.83% 36.22% 35.87% 35.42% 23.19% 30.06% 27.68% -
ROE 28.80% 25.68% 26.91% 29.85% 21.90% 26.07% 20.14% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 80.00 73.89 72.73 72.53 71.03 63.50 62.28 4.25%
EPS 33.46 26.76 26.09 25.69 16.47 19.09 17.24 11.67%
DPS 25.00 20.00 17.00 17.00 17.00 17.00 17.00 6.63%
NAPS 1.162 1.0419 0.9694 0.8606 0.7519 0.7323 0.8559 5.22%
Adjusted Per Share Value based on latest NOSH - 510,648
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 76.43 69.91 68.66 67.81 65.87 58.50 57.02 4.99%
EPS 31.97 25.32 24.63 24.02 15.27 17.59 15.79 12.46%
DPS 23.89 18.92 16.05 15.89 15.76 15.66 15.57 7.38%
NAPS 1.1102 0.9858 0.9151 0.8046 0.6973 0.6747 0.7837 5.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.10 3.74 3.84 4.35 4.07 3.52 3.05 -
P/RPS 6.38 5.06 5.28 6.00 5.73 5.54 4.90 4.49%
P/EPS 15.24 13.98 14.72 16.93 24.71 18.44 17.69 -2.45%
EY 6.56 7.16 6.79 5.91 4.05 5.42 5.65 2.51%
DY 4.90 5.35 4.43 3.91 4.18 4.83 5.57 -2.11%
P/NAPS 4.39 3.59 3.96 5.05 5.41 4.81 3.56 3.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 30/05/14 31/05/13 23/05/12 30/05/11 31/05/10 -
Price 5.35 4.18 3.86 4.40 4.05 3.75 3.08 -
P/RPS 6.69 5.66 5.31 6.07 5.70 5.91 4.95 5.14%
P/EPS 15.99 15.62 14.79 17.13 24.59 19.64 17.87 -1.83%
EY 6.25 6.40 6.76 5.84 4.07 5.09 5.60 1.84%
DY 4.67 4.78 4.40 3.86 4.20 4.53 5.52 -2.74%
P/NAPS 4.60 4.01 3.98 5.11 5.39 5.12 3.60 4.16%

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