[LITRAK] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -1.19%
YoY- -2.57%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 341,865 314,330 300,920 294,860 279,310 244,926 235,726 6.38%
PBT 153,821 139,287 128,457 150,749 148,927 113,883 108,591 5.97%
Tax -43,870 -43,766 -39,374 -38,294 -33,510 -37,402 -35,664 3.51%
NP 109,951 95,521 89,083 112,455 115,417 76,481 72,927 7.07%
-
NP to SH 109,951 95,521 89,083 112,455 115,417 76,481 72,927 7.07%
-
Tax Rate 28.52% 31.42% 30.65% 25.40% 22.50% 32.84% 32.84% -
Total Cost 231,914 218,809 211,837 182,405 163,893 168,445 162,799 6.07%
-
Net Worth 392,831 0 418,911 471,237 887,815 800,413 868,061 -12.37%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 85,471 84,917 148,684 58,946 73,392 72,678 48,235 9.99%
Div Payout % 77.74% 88.90% 166.91% 52.42% 63.59% 95.03% 66.14% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 392,831 0 418,911 471,237 887,815 800,413 868,061 -12.37%
NOSH 504,794 501,765 498,763 494,011 490,695 487,433 482,309 0.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 32.16% 30.39% 29.60% 38.14% 41.32% 31.23% 30.94% -
ROE 27.99% 0.00% 21.27% 23.86% 13.00% 9.56% 8.40% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.72 62.64 60.33 59.69 56.92 50.25 48.87 5.58%
EPS 21.78 19.04 17.86 22.76 23.52 15.69 15.12 6.26%
DPS 17.00 17.00 30.00 12.00 15.00 15.00 10.00 9.24%
NAPS 0.7782 0.00 0.8399 0.9539 1.8093 1.6421 1.7998 -13.03%
Adjusted Per Share Value based on latest NOSH - 494,011
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 62.77 57.72 55.26 54.14 51.29 44.97 43.28 6.38%
EPS 20.19 17.54 16.36 20.65 21.19 14.04 13.39 7.08%
DPS 15.69 15.59 27.30 10.82 13.48 13.35 8.86 9.98%
NAPS 0.7213 0.00 0.7692 0.8653 1.6302 1.4697 1.594 -12.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.60 3.40 2.92 1.74 4.06 2.79 2.39 -
P/RPS 5.32 5.43 4.84 2.92 7.13 5.55 4.89 1.41%
P/EPS 16.53 17.86 16.35 7.64 17.26 17.78 15.81 0.74%
EY 6.05 5.60 6.12 13.08 5.79 5.62 6.33 -0.75%
DY 4.72 5.00 10.27 6.90 3.69 5.38 4.18 2.04%
P/NAPS 4.63 0.00 3.48 1.82 2.24 1.70 1.33 23.09%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 30/11/09 27/11/08 16/11/07 27/11/06 24/11/05 -
Price 3.60 3.56 2.80 1.79 3.98 2.90 2.73 -
P/RPS 5.32 5.68 4.64 3.00 6.99 5.77 5.59 -0.82%
P/EPS 16.53 18.70 15.68 7.86 16.92 18.48 18.06 -1.46%
EY 6.05 5.35 6.38 12.72 5.91 5.41 5.54 1.47%
DY 4.72 4.78 10.71 6.70 3.77 5.17 3.66 4.32%
P/NAPS 4.63 0.00 3.33 1.88 2.20 1.77 1.52 20.38%

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