[LITRAK] YoY Quarter Result on 30-Jun-2011 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 164.96%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 95,796 93,943 92,724 89,629 78,932 76,417 74,442 4.29%
PBT 47,981 46,599 49,349 51,222 41,387 33,679 47,806 0.06%
Tax -12,858 -13,452 -14,200 -14,711 -11,891 -10,320 -13,547 -0.86%
NP 35,123 33,147 35,149 36,511 29,496 23,359 34,259 0.41%
-
NP to SH 35,123 33,147 35,149 36,511 29,496 23,359 34,259 0.41%
-
Tax Rate 26.80% 28.87% 28.77% 28.72% 28.73% 30.64% 28.34% -
Total Cost 60,673 60,796 57,575 53,118 49,436 53,058 40,183 7.10%
-
Net Worth 536,578 476,865 418,791 407,311 433,511 445,016 964,484 -9.30%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 51,499 51,231 50,793 50,360 50,018 49,805 - -
Div Payout % 146.63% 154.56% 144.51% 137.93% 169.58% 213.22% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 536,578 476,865 418,791 407,311 433,511 445,016 964,484 -9.30%
NOSH 514,999 512,318 507,933 503,600 500,186 498,059 493,645 0.70%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 36.66% 35.28% 37.91% 40.74% 37.37% 30.57% 46.02% -
ROE 6.55% 6.95% 8.39% 8.96% 6.80% 5.25% 3.55% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.60 18.34 18.26 17.80 15.78 15.34 15.08 3.55%
EPS 6.82 6.47 6.92 7.25 5.90 4.69 6.94 -0.29%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 0.00 -
NAPS 1.0419 0.9308 0.8245 0.8088 0.8667 0.8935 1.9538 -9.94%
Adjusted Per Share Value based on latest NOSH - 503,600
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.59 17.25 17.03 16.46 14.49 14.03 13.67 4.28%
EPS 6.45 6.09 6.45 6.70 5.42 4.29 6.29 0.41%
DPS 9.46 9.41 9.33 9.25 9.18 9.15 0.00 -
NAPS 0.9853 0.8756 0.769 0.7479 0.796 0.8171 1.771 -9.30%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.87 4.38 4.01 3.85 3.10 2.50 3.18 -
P/RPS 20.81 23.89 21.97 21.63 19.64 16.29 21.09 -0.22%
P/EPS 56.74 67.70 57.95 53.10 52.57 53.30 45.82 3.62%
EY 1.76 1.48 1.73 1.88 1.90 1.88 2.18 -3.50%
DY 2.58 2.28 2.49 2.60 3.23 4.00 0.00 -
P/NAPS 3.71 4.71 4.86 4.76 3.58 2.80 1.63 14.68%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 28/08/12 26/08/11 26/08/10 27/08/09 22/08/08 -
Price 3.90 4.40 4.10 3.70 3.27 2.69 1.77 -
P/RPS 20.97 24.00 22.46 20.79 20.72 17.53 11.74 10.14%
P/EPS 57.18 68.01 59.25 51.03 55.45 57.36 25.50 14.39%
EY 1.75 1.47 1.69 1.96 1.80 1.74 3.92 -12.57%
DY 2.56 2.27 2.44 2.70 3.06 3.72 0.00 -
P/NAPS 3.74 4.73 4.97 4.57 3.77 3.01 0.91 26.54%

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