[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 1.37%
YoY- -5.7%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 373,932 375,834 375,022 375,772 369,300 370,434 368,374 1.00%
PBT 171,730 178,525 180,340 186,396 179,534 185,304 187,986 -5.85%
Tax -37,599 -49,332 -49,106 -53,808 -48,737 -56,049 -54,896 -22.31%
NP 134,131 129,193 131,234 132,588 130,797 129,254 133,090 0.52%
-
NP to SH 134,131 129,193 131,234 132,588 130,797 129,254 133,090 0.52%
-
Tax Rate 21.89% 27.63% 27.23% 28.87% 27.15% 30.25% 29.20% -
Total Cost 239,801 246,641 243,788 243,184 238,503 241,180 235,284 1.27%
-
Net Worth 498,377 496,959 464,962 476,865 438,162 433,437 400,845 15.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 87,398 116,452 - 204,927 86,553 115,284 101,673 -9.60%
Div Payout % 65.16% 90.14% - 154.56% 66.17% 89.19% 76.39% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 498,377 496,959 464,962 476,865 438,162 433,437 400,845 15.64%
NOSH 514,108 513,759 513,033 512,318 509,135 508,609 508,365 0.75%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 35.87% 34.38% 34.99% 35.28% 35.42% 34.89% 36.13% -
ROE 26.91% 26.00% 28.22% 27.80% 29.85% 29.82% 33.20% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.73 73.15 73.10 73.35 72.53 72.83 72.46 0.24%
EPS 26.09 25.15 25.58 25.88 25.69 25.41 26.18 -0.22%
DPS 17.00 22.67 0.00 40.00 17.00 22.67 20.00 -10.27%
NAPS 0.9694 0.9673 0.9063 0.9308 0.8606 0.8522 0.7885 14.77%
Adjusted Per Share Value based on latest NOSH - 512,318
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 68.66 69.01 68.86 69.00 67.81 68.02 67.64 1.00%
EPS 24.63 23.72 24.10 24.35 24.02 23.73 24.44 0.51%
DPS 16.05 21.38 0.00 37.63 15.89 21.17 18.67 -9.59%
NAPS 0.9151 0.9125 0.8538 0.8756 0.8046 0.7959 0.736 15.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.84 4.37 4.39 4.38 4.35 4.25 4.00 -
P/RPS 5.28 5.97 6.01 5.97 6.00 5.84 5.52 -2.92%
P/EPS 14.72 17.38 17.16 16.92 16.93 16.72 15.28 -2.46%
EY 6.79 5.75 5.83 5.91 5.91 5.98 6.55 2.43%
DY 4.43 5.19 0.00 9.13 3.91 5.33 5.00 -7.75%
P/NAPS 3.96 4.52 4.84 4.71 5.05 4.99 5.07 -15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 27/08/13 31/05/13 26/02/13 28/11/12 -
Price 3.86 3.93 4.20 4.40 4.40 4.36 4.15 -
P/RPS 5.31 5.37 5.75 6.00 6.07 5.99 5.73 -4.95%
P/EPS 14.79 15.63 16.42 17.00 17.13 17.16 15.85 -4.51%
EY 6.76 6.40 6.09 5.88 5.84 5.83 6.31 4.70%
DY 4.40 5.77 0.00 9.09 3.86 5.20 4.82 -5.90%
P/NAPS 3.98 4.06 4.63 4.73 5.11 5.12 5.26 -16.97%

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