[LITRAK] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -2.36%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 363,400 341,865 314,330 300,920 294,860 279,310 244,926 6.79%
PBT 114,976 153,821 139,287 128,457 150,749 148,927 113,883 0.15%
Tax -34,931 -43,870 -43,766 -39,374 -38,294 -33,510 -37,402 -1.13%
NP 80,045 109,951 95,521 89,083 112,455 115,417 76,481 0.76%
-
NP to SH 80,045 109,951 95,521 89,083 112,455 115,417 76,481 0.76%
-
Tax Rate 30.38% 28.52% 31.42% 30.65% 25.40% 22.50% 32.84% -
Total Cost 283,355 231,914 218,809 211,837 182,405 163,893 168,445 9.04%
-
Net Worth 401,227 392,831 0 418,911 471,237 887,815 800,413 -10.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 86,142 85,471 84,917 148,684 58,946 73,392 72,678 2.87%
Div Payout % 107.62% 77.74% 88.90% 166.91% 52.42% 63.59% 95.03% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 401,227 392,831 0 418,911 471,237 887,815 800,413 -10.86%
NOSH 508,849 504,794 501,765 498,763 494,011 490,695 487,433 0.71%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.03% 32.16% 30.39% 29.60% 38.14% 41.32% 31.23% -
ROE 19.95% 27.99% 0.00% 21.27% 23.86% 13.00% 9.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.42 67.72 62.64 60.33 59.69 56.92 50.25 6.02%
EPS 15.73 21.78 19.04 17.86 22.76 23.52 15.69 0.04%
DPS 17.00 17.00 17.00 30.00 12.00 15.00 15.00 2.10%
NAPS 0.7885 0.7782 0.00 0.8399 0.9539 1.8093 1.6421 -11.49%
Adjusted Per Share Value based on latest NOSH - 498,763
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.73 62.77 57.72 55.26 54.14 51.29 44.97 6.79%
EPS 14.70 20.19 17.54 16.36 20.65 21.19 14.04 0.76%
DPS 15.82 15.69 15.59 27.30 10.82 13.48 13.35 2.86%
NAPS 0.7367 0.7213 0.00 0.7692 0.8653 1.6302 1.4697 -10.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.00 3.60 3.40 2.92 1.74 4.06 2.79 -
P/RPS 5.60 5.32 5.43 4.84 2.92 7.13 5.55 0.14%
P/EPS 25.43 16.53 17.86 16.35 7.64 17.26 17.78 6.13%
EY 3.93 6.05 5.60 6.12 13.08 5.79 5.62 -5.78%
DY 4.25 4.72 5.00 10.27 6.90 3.69 5.38 -3.84%
P/NAPS 5.07 4.63 0.00 3.48 1.82 2.24 1.70 19.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 29/11/10 30/11/09 27/11/08 16/11/07 27/11/06 -
Price 4.15 3.60 3.56 2.80 1.79 3.98 2.90 -
P/RPS 5.81 5.32 5.68 4.64 3.00 6.99 5.77 0.11%
P/EPS 26.38 16.53 18.70 15.68 7.86 16.92 18.48 6.10%
EY 3.79 6.05 5.35 6.38 12.72 5.91 5.41 -5.75%
DY 4.10 4.72 4.78 10.71 6.70 3.77 5.17 -3.78%
P/NAPS 5.26 4.63 0.00 3.33 1.88 2.20 1.77 19.88%

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