[LITRAK] YoY Quarter Result on 30-Jun-2009 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 19.8%
YoY- -31.82%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 92,724 89,629 78,932 76,417 74,442 72,485 60,207 7.45%
PBT 49,349 51,222 41,387 33,679 47,806 36,897 27,418 10.28%
Tax -14,200 -14,711 -11,891 -10,320 -13,547 -11,653 -9,230 7.43%
NP 35,149 36,511 29,496 23,359 34,259 25,244 18,188 11.59%
-
NP to SH 35,149 36,511 29,496 23,359 34,259 25,244 18,188 11.59%
-
Tax Rate 28.77% 28.72% 28.73% 30.64% 28.34% 31.58% 33.66% -
Total Cost 57,575 53,118 49,436 53,058 40,183 47,241 42,019 5.38%
-
Net Worth 418,791 407,311 433,511 445,016 964,484 876,886 797,451 -10.16%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 50,793 50,360 50,018 49,805 - - - -
Div Payout % 144.51% 137.93% 169.58% 213.22% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 418,791 407,311 433,511 445,016 964,484 876,886 797,451 -10.16%
NOSH 507,933 503,600 500,186 498,059 493,645 489,224 486,310 0.72%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 37.91% 40.74% 37.37% 30.57% 46.02% 34.83% 30.21% -
ROE 8.39% 8.96% 6.80% 5.25% 3.55% 2.88% 2.28% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.26 17.80 15.78 15.34 15.08 14.82 12.38 6.68%
EPS 6.92 7.25 5.90 4.69 6.94 5.16 3.74 10.78%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 0.8245 0.8088 0.8667 0.8935 1.9538 1.7924 1.6398 -10.81%
Adjusted Per Share Value based on latest NOSH - 498,059
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.03 16.46 14.49 14.03 13.67 13.31 11.06 7.45%
EPS 6.45 6.70 5.42 4.29 6.29 4.64 3.34 11.58%
DPS 9.33 9.25 9.18 9.15 0.00 0.00 0.00 -
NAPS 0.769 0.7479 0.796 0.8171 1.771 1.6102 1.4643 -10.16%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.01 3.85 3.10 2.50 3.18 4.00 2.58 -
P/RPS 21.97 21.63 19.64 16.29 21.09 27.00 20.84 0.88%
P/EPS 57.95 53.10 52.57 53.30 45.82 77.52 68.98 -2.85%
EY 1.73 1.88 1.90 1.88 2.18 1.29 1.45 2.98%
DY 2.49 2.60 3.23 4.00 0.00 0.00 0.00 -
P/NAPS 4.86 4.76 3.58 2.80 1.63 2.23 1.57 20.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 26/08/10 27/08/09 22/08/08 28/08/07 28/08/06 -
Price 4.10 3.70 3.27 2.69 1.77 3.84 2.74 -
P/RPS 22.46 20.79 20.72 17.53 11.74 25.92 22.13 0.24%
P/EPS 59.25 51.03 55.45 57.36 25.50 74.42 73.26 -3.47%
EY 1.69 1.96 1.80 1.74 3.92 1.34 1.36 3.68%
DY 2.44 2.70 3.06 3.72 0.00 0.00 0.00 -
P/NAPS 4.97 4.57 3.77 3.01 0.91 2.14 1.67 19.91%

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