[LITRAK] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -28.22%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 380,733 373,932 369,300 358,731 318,590 310,541 297,541 4.19%
PBT 186,955 171,730 179,534 119,457 133,921 127,328 145,028 4.32%
Tax -49,066 -37,599 -48,737 -36,281 -38,137 -41,363 -42,889 2.26%
NP 137,889 134,131 130,797 83,176 95,784 85,965 102,139 5.12%
-
NP to SH 137,889 134,131 130,797 83,176 95,784 85,965 102,139 5.12%
-
Tax Rate 26.24% 21.89% 27.15% 30.37% 28.48% 32.49% 29.57% -
Total Cost 242,844 239,801 238,503 275,555 222,806 224,576 195,402 3.68%
-
Net Worth 537,049 499,261 439,464 381,392 368,496 427,365 420,400 4.16%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 103,023 87,302 86,433 85,708 85,130 84,704 98,878 0.68%
Div Payout % 74.71% 65.09% 66.08% 103.05% 88.88% 98.53% 96.81% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 537,049 499,261 439,464 381,392 368,496 427,365 420,400 4.16%
NOSH 515,451 515,020 510,648 507,238 503,203 499,316 497,397 0.59%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 36.22% 35.87% 35.42% 23.19% 30.06% 27.68% 34.33% -
ROE 25.68% 26.87% 29.76% 21.81% 25.99% 20.12% 24.30% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 73.86 72.61 72.32 70.72 63.31 62.19 59.82 3.57%
EPS 26.75 26.04 25.61 16.40 19.03 17.22 20.53 4.50%
DPS 20.00 17.00 17.00 17.00 17.00 17.00 20.00 0.00%
NAPS 1.0419 0.9694 0.8606 0.7519 0.7323 0.8559 0.8452 3.54%
Adjusted Per Share Value based on latest NOSH - 507,238
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 69.91 68.66 67.81 65.87 58.50 57.02 54.64 4.19%
EPS 25.32 24.63 24.02 15.27 17.59 15.79 18.75 5.13%
DPS 18.92 16.03 15.87 15.74 15.63 15.55 18.16 0.68%
NAPS 0.9861 0.9168 0.807 0.7003 0.6766 0.7847 0.7719 4.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.74 3.84 4.35 4.07 3.52 3.05 2.09 -
P/RPS 5.06 5.29 6.01 5.75 5.56 4.90 3.49 6.38%
P/EPS 13.98 14.74 16.98 24.82 18.49 17.72 10.18 5.42%
EY 7.15 6.78 5.89 4.03 5.41 5.64 9.83 -5.16%
DY 5.35 4.43 3.91 4.18 4.83 5.57 9.57 -9.23%
P/NAPS 3.59 3.96 5.05 5.41 4.81 3.56 2.47 6.42%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 30/05/14 31/05/13 23/05/12 30/05/11 31/05/10 21/05/09 -
Price 4.18 3.86 4.40 4.05 3.75 3.08 2.30 -
P/RPS 5.66 5.32 6.08 5.73 5.92 4.95 3.84 6.67%
P/EPS 15.63 14.82 17.18 24.70 19.70 17.89 11.20 5.70%
EY 6.40 6.75 5.82 4.05 5.08 5.59 8.93 -5.39%
DY 4.78 4.40 3.86 4.20 4.53 5.52 8.70 -9.49%
P/NAPS 4.01 3.98 5.11 5.39 5.12 3.60 2.72 6.68%

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