[LITRAK] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -4.52%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 90,118 78,717 78,551 74,954 73,716 62,425 61,935 6.44%
PBT 46,131 37,763 32,422 33,839 35,789 27,288 28,286 8.48%
Tax -13,711 -11,268 -10,685 -10,207 -11,463 -7,757 -9,316 6.64%
NP 32,420 26,495 21,737 23,632 24,326 19,531 18,970 9.33%
-
NP to SH 32,420 26,495 21,737 23,632 24,326 19,531 18,970 9.33%
-
Tax Rate 29.72% 29.84% 32.96% 30.16% 32.03% 28.43% 32.94% -
Total Cost 57,698 52,222 56,814 51,322 49,390 42,894 42,965 5.03%
-
Net Worth 427,267 443,308 441,969 495,332 896,277 804,530 871,001 -11.18%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 35,348 35,111 34,898 98,878 24,571 24,413 24,136 6.56%
Div Payout % 109.03% 132.52% 160.55% 418.41% 101.01% 125.00% 127.24% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 427,267 443,308 441,969 495,332 896,277 804,530 871,001 -11.18%
NOSH 504,984 501,593 498,555 494,393 491,434 488,275 482,736 0.75%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 35.98% 33.66% 27.67% 31.53% 33.00% 31.29% 30.63% -
ROE 7.59% 5.98% 4.92% 4.77% 2.71% 2.43% 2.18% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.85 15.69 15.76 15.16 15.00 12.78 12.83 5.65%
EPS 6.42 5.27 4.36 4.78 4.95 4.00 3.93 8.51%
DPS 7.00 7.00 7.00 20.00 5.00 5.00 5.00 5.76%
NAPS 0.8461 0.8838 0.8865 1.0019 1.8238 1.6477 1.8043 -11.85%
Adjusted Per Share Value based on latest NOSH - 494,393
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.55 14.45 14.42 13.76 13.54 11.46 11.37 6.45%
EPS 5.95 4.87 3.99 4.34 4.47 3.59 3.48 9.34%
DPS 6.49 6.45 6.41 18.16 4.51 4.48 4.43 6.56%
NAPS 0.7846 0.814 0.8116 0.9095 1.6458 1.4773 1.5994 -11.18%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.83 3.56 2.79 1.83 3.88 2.99 2.83 -
P/RPS 21.46 22.68 17.71 12.07 25.87 23.39 22.06 -0.45%
P/EPS 59.66 67.40 63.99 38.28 78.38 74.75 72.02 -3.08%
EY 1.68 1.48 1.56 2.61 1.28 1.34 1.39 3.20%
DY 1.83 1.97 2.51 10.93 1.29 1.67 1.77 0.55%
P/NAPS 4.53 4.03 3.15 1.83 2.13 1.81 1.57 19.30%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 25/02/09 26/02/08 26/02/07 27/02/06 -
Price 4.03 3.54 3.05 1.90 3.80 2.86 2.80 -
P/RPS 22.58 22.56 19.36 12.53 25.33 22.37 21.82 0.57%
P/EPS 62.77 67.02 69.95 39.75 76.77 71.50 71.25 -2.08%
EY 1.59 1.49 1.43 2.52 1.30 1.40 1.40 2.14%
DY 1.74 1.98 2.30 10.53 1.32 1.75 1.79 -0.47%
P/NAPS 4.76 4.01 3.44 1.90 2.08 1.74 1.55 20.55%

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