[LITRAK] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -1.4%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 369,300 358,731 318,590 310,541 297,541 293,033 255,912 6.29%
PBT 179,534 119,457 133,921 127,328 145,028 142,744 129,780 5.55%
Tax -48,737 -36,281 -38,137 -41,363 -42,889 -37,949 -29,294 8.84%
NP 130,797 83,176 95,784 85,965 102,139 104,795 100,486 4.48%
-
NP to SH 130,797 83,176 95,784 85,965 102,139 104,795 100,486 4.48%
-
Tax Rate 27.15% 30.37% 28.48% 32.49% 29.57% 26.59% 22.57% -
Total Cost 238,503 275,555 222,806 224,576 195,402 188,238 155,426 7.39%
-
Net Worth 439,464 381,392 368,496 427,365 420,400 925,063 850,456 -10.41%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 86,433 85,708 85,130 84,704 98,878 83,480 73,229 2.79%
Div Payout % 66.08% 103.05% 88.88% 98.53% 96.81% 79.66% 72.88% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 439,464 381,392 368,496 427,365 420,400 925,063 850,456 -10.41%
NOSH 510,648 507,238 503,203 499,316 497,397 491,062 488,880 0.72%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 35.42% 23.19% 30.06% 27.68% 34.33% 35.76% 39.27% -
ROE 29.76% 21.81% 25.99% 20.12% 24.30% 11.33% 11.82% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 72.32 70.72 63.31 62.19 59.82 59.67 52.35 5.52%
EPS 25.61 16.40 19.03 17.22 20.53 21.34 20.55 3.73%
DPS 17.00 17.00 17.00 17.00 20.00 17.00 15.00 2.10%
NAPS 0.8606 0.7519 0.7323 0.8559 0.8452 1.8838 1.7396 -11.05%
Adjusted Per Share Value based on latest NOSH - 499,316
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.81 65.87 58.50 57.02 54.64 53.81 46.99 6.29%
EPS 24.02 15.27 17.59 15.79 18.75 19.24 18.45 4.49%
DPS 15.87 15.74 15.63 15.55 18.16 15.33 13.45 2.79%
NAPS 0.807 0.7003 0.6766 0.7847 0.7719 1.6986 1.5616 -10.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.35 4.07 3.52 3.05 2.09 3.58 2.98 -
P/RPS 6.01 5.75 5.56 4.90 3.49 6.00 5.69 0.91%
P/EPS 16.98 24.82 18.49 17.72 10.18 16.78 14.50 2.66%
EY 5.89 4.03 5.41 5.64 9.83 5.96 6.90 -2.60%
DY 3.91 4.18 4.83 5.57 9.57 4.75 5.03 -4.10%
P/NAPS 5.05 5.41 4.81 3.56 2.47 1.90 1.71 19.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 23/05/12 30/05/11 31/05/10 21/05/09 28/05/08 25/05/07 -
Price 4.40 4.05 3.75 3.08 2.30 3.74 3.82 -
P/RPS 6.08 5.73 5.92 4.95 3.84 6.27 7.30 -2.99%
P/EPS 17.18 24.70 19.70 17.89 11.20 17.53 18.58 -1.29%
EY 5.82 4.05 5.08 5.59 8.93 5.71 5.38 1.31%
DY 3.86 4.20 4.53 5.52 8.70 4.55 3.93 -0.29%
P/NAPS 5.11 5.39 5.12 3.60 2.72 1.99 2.20 15.06%

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