[LITRAK] YoY TTM Result on 30-Jun-2008 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 8.6%
YoY- 5.83%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 329,287 313,056 299,516 294,990 268,190 243,535 230,056 6.15%
PBT 143,756 135,036 130,901 153,653 139,259 112,397 106,794 5.07%
Tax -40,957 -42,934 -39,662 -39,843 -31,717 -36,608 -33,359 3.47%
NP 102,799 92,102 91,239 113,810 107,542 75,789 73,435 5.76%
-
NP to SH 102,799 92,102 91,239 113,810 107,542 75,789 73,435 5.76%
-
Tax Rate 28.49% 31.79% 30.30% 25.93% 22.78% 32.57% 31.24% -
Total Cost 226,488 220,954 208,277 181,180 160,648 167,746 156,621 6.33%
-
Net Worth 407,311 433,511 445,016 964,484 876,886 797,451 869,496 -11.86%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 85,471 84,917 148,684 83,480 73,229 72,422 48,245 9.99%
Div Payout % 83.14% 92.20% 162.96% 73.35% 68.09% 95.56% 65.70% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 407,311 433,511 445,016 964,484 876,886 797,451 869,496 -11.86%
NOSH 503,600 500,186 498,059 493,645 489,224 486,310 483,295 0.68%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 31.22% 29.42% 30.46% 38.58% 40.10% 31.12% 31.92% -
ROE 25.24% 21.25% 20.50% 11.80% 12.26% 9.50% 8.45% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 65.39 62.59 60.14 59.76 54.82 50.08 47.60 5.43%
EPS 20.41 18.41 18.32 23.06 21.98 15.58 15.19 5.04%
DPS 17.00 17.00 30.00 17.00 15.00 15.00 10.00 9.24%
NAPS 0.8088 0.8667 0.8935 1.9538 1.7924 1.6398 1.7991 -12.46%
Adjusted Per Share Value based on latest NOSH - 493,645
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 60.46 57.48 55.00 54.17 49.25 44.72 42.24 6.15%
EPS 18.88 16.91 16.75 20.90 19.75 13.92 13.48 5.77%
DPS 15.69 15.59 27.30 15.33 13.45 13.30 8.86 9.98%
NAPS 0.7479 0.796 0.8171 1.771 1.6102 1.4643 1.5966 -11.86%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.85 3.10 2.50 3.18 4.00 2.58 2.27 -
P/RPS 5.89 4.95 4.16 5.32 7.30 5.15 4.77 3.57%
P/EPS 18.86 16.84 13.65 13.79 18.20 16.55 14.94 3.95%
EY 5.30 5.94 7.33 7.25 5.50 6.04 6.69 -3.80%
DY 4.42 5.48 12.00 5.35 3.75 5.81 4.41 0.03%
P/NAPS 4.76 3.58 2.80 1.63 2.23 1.57 1.26 24.78%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 27/08/09 22/08/08 28/08/07 28/08/06 19/08/05 -
Price 3.70 3.27 2.69 1.77 3.84 2.74 2.35 -
P/RPS 5.66 5.22 4.47 2.96 7.00 5.47 4.94 2.29%
P/EPS 18.13 17.76 14.68 7.68 17.47 17.58 15.47 2.67%
EY 5.52 5.63 6.81 13.03 5.72 5.69 6.47 -2.61%
DY 4.59 5.20 11.15 9.60 3.91 5.47 4.26 1.25%
P/NAPS 4.57 3.77 3.01 0.91 2.14 1.67 1.31 23.14%

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