[LITRAK] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -3.79%
YoY- -8.02%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 93,639 90,118 78,717 78,551 74,954 73,716 62,425 6.98%
PBT 44,985 46,131 37,763 32,422 33,839 35,789 27,288 8.68%
Tax -14,589 -13,711 -11,268 -10,685 -10,207 -11,463 -7,757 11.09%
NP 30,396 32,420 26,495 21,737 23,632 24,326 19,531 7.64%
-
NP to SH 30,396 32,420 26,495 21,737 23,632 24,326 19,531 7.64%
-
Tax Rate 32.43% 29.72% 29.84% 32.96% 30.16% 32.03% 28.43% -
Total Cost 63,243 57,698 52,222 56,814 51,322 49,390 42,894 6.67%
-
Net Worth 433,893 427,267 443,308 441,969 495,332 896,277 804,530 -9.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 35,640 35,348 35,111 34,898 98,878 24,571 24,413 6.50%
Div Payout % 117.25% 109.03% 132.52% 160.55% 418.41% 101.01% 125.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 433,893 427,267 443,308 441,969 495,332 896,277 804,530 -9.77%
NOSH 509,145 504,984 501,593 498,555 494,393 491,434 488,275 0.69%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 32.46% 35.98% 33.66% 27.67% 31.53% 33.00% 31.29% -
ROE 7.01% 7.59% 5.98% 4.92% 4.77% 2.71% 2.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.39 17.85 15.69 15.76 15.16 15.00 12.78 6.24%
EPS 5.97 6.42 5.27 4.36 4.78 4.95 4.00 6.89%
DPS 7.00 7.00 7.00 7.00 20.00 5.00 5.00 5.76%
NAPS 0.8522 0.8461 0.8838 0.8865 1.0019 1.8238 1.6477 -10.39%
Adjusted Per Share Value based on latest NOSH - 498,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.19 16.55 14.45 14.42 13.76 13.54 11.46 6.98%
EPS 5.58 5.95 4.87 3.99 4.34 4.47 3.59 7.62%
DPS 6.54 6.49 6.45 6.41 18.16 4.51 4.48 6.50%
NAPS 0.7967 0.7846 0.814 0.8116 0.9095 1.6458 1.4773 -9.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.25 3.83 3.56 2.79 1.83 3.88 2.99 -
P/RPS 23.11 21.46 22.68 17.71 12.07 25.87 23.39 -0.20%
P/EPS 71.19 59.66 67.40 63.99 38.28 78.38 74.75 -0.80%
EY 1.40 1.68 1.48 1.56 2.61 1.28 1.34 0.73%
DY 1.65 1.83 1.97 2.51 10.93 1.29 1.67 -0.20%
P/NAPS 4.99 4.53 4.03 3.15 1.83 2.13 1.81 18.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 26/02/08 26/02/07 -
Price 4.36 4.03 3.54 3.05 1.90 3.80 2.86 -
P/RPS 23.71 22.58 22.56 19.36 12.53 25.33 22.37 0.97%
P/EPS 73.03 62.77 67.02 69.95 39.75 76.77 71.50 0.35%
EY 1.37 1.59 1.49 1.43 2.52 1.30 1.40 -0.36%
DY 1.61 1.74 1.98 2.30 10.53 1.32 1.75 -1.37%
P/NAPS 5.12 4.76 4.01 3.44 1.90 2.08 1.74 19.68%

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