[LITRAK] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -2.53%
YoY- -32.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 378,413 378,967 373,350 366,921 353,266 314,496 304,517 3.68%
PBT 200,769 181,207 174,450 113,830 162,189 144,628 127,040 7.92%
Tax -48,552 -39,174 -43,699 -35,809 -46,313 -44,349 -39,852 3.34%
NP 152,217 142,033 130,751 78,021 115,876 100,279 87,188 9.72%
-
NP to SH 152,217 142,033 130,751 78,021 115,876 100,279 87,188 9.72%
-
Tax Rate 24.18% 21.62% 25.05% 31.46% 28.55% 30.66% 31.37% -
Total Cost 226,196 236,934 242,599 288,900 237,390 214,217 217,329 0.66%
-
Net Worth 602,326 555,264 498,438 433,893 427,267 443,308 441,969 5.29%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 129,691 103,023 87,302 86,433 85,708 85,130 84,704 7.35%
Div Payout % 85.20% 72.53% 66.77% 110.78% 73.97% 84.89% 97.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 602,326 555,264 498,438 433,893 427,267 443,308 441,969 5.29%
NOSH 522,173 515,231 515,288 509,145 504,984 501,593 498,555 0.77%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 40.23% 37.48% 35.02% 21.26% 32.80% 31.89% 28.63% -
ROE 25.27% 25.58% 26.23% 17.98% 27.12% 22.62% 19.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 72.47 73.55 72.45 72.07 69.96 62.70 61.08 2.88%
EPS 29.15 27.57 25.37 15.32 22.95 19.99 17.49 8.88%
DPS 25.00 20.00 17.00 17.00 17.00 17.00 17.00 6.63%
NAPS 1.1535 1.0777 0.9673 0.8522 0.8461 0.8838 0.8865 4.48%
Adjusted Per Share Value based on latest NOSH - 509,145
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.49 69.59 68.56 67.37 64.87 57.75 55.92 3.68%
EPS 27.95 26.08 24.01 14.33 21.28 18.41 16.01 9.72%
DPS 23.81 18.92 16.03 15.87 15.74 15.63 15.55 7.35%
NAPS 1.106 1.0196 0.9152 0.7967 0.7846 0.814 0.8116 5.29%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.00 3.70 4.37 4.25 3.83 3.56 2.79 -
P/RPS 6.90 5.03 6.03 5.90 5.47 5.68 4.57 7.10%
P/EPS 17.15 13.42 17.22 27.73 16.69 17.81 15.95 1.21%
EY 5.83 7.45 5.81 3.61 5.99 5.62 6.27 -1.20%
DY 5.00 5.41 3.89 4.00 4.44 4.78 6.09 -3.23%
P/NAPS 4.33 3.43 4.52 4.99 4.53 4.03 3.15 5.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 -
Price 5.02 3.90 3.93 4.36 4.03 3.54 3.05 -
P/RPS 6.93 5.30 5.42 6.05 5.76 5.65 4.99 5.62%
P/EPS 17.22 14.15 15.49 28.45 17.56 17.71 17.44 -0.21%
EY 5.81 7.07 6.46 3.51 5.69 5.65 5.73 0.23%
DY 4.98 5.13 4.33 3.90 4.22 4.80 5.57 -1.84%
P/NAPS 4.35 3.62 4.06 5.12 4.76 4.01 3.44 3.98%

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