[LITRAK] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 4.15%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 314,496 304,517 296,098 290,601 245,416 240,885 224,699 5.76%
PBT 144,628 127,040 148,799 157,428 112,885 110,652 87,008 8.83%
Tax -44,349 -39,852 -37,038 -37,216 -35,843 -35,832 -32,846 5.12%
NP 100,279 87,188 111,761 120,212 77,042 74,820 54,162 10.80%
-
NP to SH 100,279 87,188 111,761 120,212 77,042 74,820 54,162 10.80%
-
Tax Rate 30.66% 31.37% 24.89% 23.64% 31.75% 32.38% 37.75% -
Total Cost 214,217 217,329 184,337 170,389 168,374 166,065 170,537 3.87%
-
Net Worth 443,308 441,969 495,332 896,277 804,530 871,001 829,440 -9.91%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 85,130 84,704 133,253 73,550 72,955 48,252 48,230 9.92%
Div Payout % 84.89% 97.15% 119.23% 61.18% 94.70% 64.49% 89.05% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 443,308 441,969 495,332 896,277 804,530 871,001 829,440 -9.91%
NOSH 501,593 498,555 494,393 491,434 488,275 482,736 482,401 0.65%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 31.89% 28.63% 37.74% 41.37% 31.39% 31.06% 24.10% -
ROE 22.62% 19.73% 22.56% 13.41% 9.58% 8.59% 6.53% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 62.70 61.08 59.89 59.13 50.26 49.90 46.58 5.07%
EPS 19.99 17.49 22.61 24.46 15.78 15.50 11.23 10.08%
DPS 17.00 17.00 27.00 15.00 15.00 10.00 10.00 9.24%
NAPS 0.8838 0.8865 1.0019 1.8238 1.6477 1.8043 1.7194 -10.49%
Adjusted Per Share Value based on latest NOSH - 491,434
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 57.75 55.92 54.37 53.36 45.06 44.23 41.26 5.76%
EPS 18.41 16.01 20.52 22.07 14.15 13.74 9.95 10.79%
DPS 15.63 15.55 24.47 13.51 13.40 8.86 8.86 9.91%
NAPS 0.814 0.8116 0.9095 1.6458 1.4773 1.5994 1.523 -9.91%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.56 2.79 1.83 3.88 2.99 2.83 2.73 -
P/RPS 5.68 4.57 3.06 6.56 5.95 5.67 5.86 -0.51%
P/EPS 17.81 15.95 8.10 15.86 18.95 18.26 24.32 -5.05%
EY 5.62 6.27 12.35 6.30 5.28 5.48 4.11 5.35%
DY 4.78 6.09 14.75 3.87 5.02 3.53 3.66 4.54%
P/NAPS 4.03 3.15 1.83 2.13 1.81 1.57 1.59 16.75%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 25/02/09 26/02/08 26/02/07 27/02/06 24/02/05 -
Price 3.54 3.05 1.90 3.80 2.86 2.80 2.47 -
P/RPS 5.65 4.99 3.17 6.43 5.69 5.61 5.30 1.07%
P/EPS 17.71 17.44 8.40 15.53 18.13 18.07 22.00 -3.54%
EY 5.65 5.73 11.90 6.44 5.52 5.54 4.55 3.67%
DY 4.80 5.57 14.21 3.95 5.24 3.57 4.05 2.87%
P/NAPS 4.01 3.44 1.90 2.08 1.74 1.55 1.44 18.60%

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