[LITRAK] YoY TTM 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- -2.13%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 366,921 353,266 314,496 304,517 296,098 290,601 245,416 6.92%
PBT 113,830 162,189 144,628 127,040 148,799 157,428 112,885 0.13%
Tax -35,809 -46,313 -44,349 -39,852 -37,038 -37,216 -35,843 -0.01%
NP 78,021 115,876 100,279 87,188 111,761 120,212 77,042 0.21%
-
NP to SH 78,021 115,876 100,279 87,188 111,761 120,212 77,042 0.21%
-
Tax Rate 31.46% 28.55% 30.66% 31.37% 24.89% 23.64% 31.75% -
Total Cost 288,900 237,390 214,217 217,329 184,337 170,389 168,374 9.40%
-
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 86,433 85,708 85,130 84,704 133,253 73,550 72,955 2.86%
Div Payout % 110.78% 73.97% 84.89% 97.15% 119.23% 61.18% 94.70% -
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 21.26% 32.80% 31.89% 28.63% 37.74% 41.37% 31.39% -
ROE 17.98% 27.12% 22.62% 19.73% 22.56% 13.41% 9.58% -
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 72.07 69.96 62.70 61.08 59.89 59.13 50.26 6.18%
EPS 15.32 22.95 19.99 17.49 22.61 24.46 15.78 -0.49%
DPS 17.00 17.00 17.00 17.00 27.00 15.00 15.00 2.10%
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 67.37 64.87 57.75 55.92 54.37 53.36 45.06 6.92%
EPS 14.33 21.28 18.41 16.01 20.52 22.07 14.15 0.21%
DPS 15.87 15.74 15.63 15.55 24.47 13.51 13.40 2.85%
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 5.90 5.47 5.68 4.57 3.06 6.56 5.95 -0.14%
P/EPS 27.73 16.69 17.81 15.95 8.10 15.86 18.95 6.54%
EY 3.61 5.99 5.62 6.27 12.35 6.30 5.28 -6.13%
DY 4.00 4.44 4.78 6.09 14.75 3.87 5.02 -3.71%
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 6.05 5.76 5.65 4.99 3.17 6.43 5.69 1.02%
P/EPS 28.45 17.56 17.71 17.44 8.40 15.53 18.13 7.79%
EY 3.51 5.69 5.65 5.73 11.90 6.44 5.52 -7.26%
DY 3.90 4.22 4.80 5.57 14.21 3.95 5.24 -4.79%
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