[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -5.34%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 375,772 369,300 370,434 368,374 370,896 358,731 359,514 2.99%
PBT 186,396 179,534 185,304 187,986 197,396 119,457 192,806 -2.23%
Tax -53,808 -48,737 -56,049 -54,896 -56,800 -36,281 -56,678 -3.40%
NP 132,588 130,797 129,254 133,090 140,596 83,176 136,128 -1.74%
-
NP to SH 132,588 130,797 129,254 133,090 140,596 83,176 136,128 -1.74%
-
Tax Rate 28.87% 27.15% 30.25% 29.20% 28.77% 30.37% 29.40% -
Total Cost 243,184 238,503 241,180 235,284 230,300 275,555 223,386 5.82%
-
Net Worth 476,865 438,162 433,437 400,845 418,791 379,720 426,795 7.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 204,927 86,553 115,284 101,673 203,173 85,852 114,336 47.60%
Div Payout % 154.56% 66.17% 89.19% 76.39% 144.51% 103.22% 83.99% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 476,865 438,162 433,437 400,845 418,791 379,720 426,795 7.68%
NOSH 512,318 509,135 508,609 508,365 507,933 505,015 504,426 1.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.28% 35.42% 34.89% 36.13% 37.91% 23.19% 37.86% -
ROE 27.80% 29.85% 29.82% 33.20% 33.57% 21.90% 31.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.35 72.53 72.83 72.46 73.02 71.03 71.27 1.93%
EPS 25.88 25.69 25.41 26.18 27.68 16.47 26.99 -2.76%
DPS 40.00 17.00 22.67 20.00 40.00 17.00 22.67 46.06%
NAPS 0.9308 0.8606 0.8522 0.7885 0.8245 0.7519 0.8461 6.57%
Adjusted Per Share Value based on latest NOSH - 508,849
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.00 67.81 68.02 67.64 68.10 65.87 66.01 3.00%
EPS 24.35 24.02 23.73 24.44 25.82 15.27 25.00 -1.74%
DPS 37.63 15.89 21.17 18.67 37.31 15.76 20.99 47.62%
NAPS 0.8756 0.8046 0.7959 0.736 0.769 0.6973 0.7837 7.67%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.38 4.35 4.25 4.00 4.01 4.07 3.83 -
P/RPS 5.97 6.00 5.84 5.52 5.49 5.73 5.37 7.32%
P/EPS 16.92 16.93 16.72 15.28 14.49 24.71 14.19 12.45%
EY 5.91 5.91 5.98 6.55 6.90 4.05 7.05 -11.10%
DY 9.13 3.91 5.33 5.00 9.98 4.18 5.92 33.52%
P/NAPS 4.71 5.05 4.99 5.07 4.86 5.41 4.53 2.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 23/05/12 28/02/12 -
Price 4.40 4.40 4.36 4.15 4.10 4.05 4.03 -
P/RPS 6.00 6.07 5.99 5.73 5.61 5.70 5.65 4.09%
P/EPS 17.00 17.13 17.16 15.85 14.81 24.59 14.93 9.05%
EY 5.88 5.84 5.83 6.31 6.75 4.07 6.70 -8.34%
DY 9.09 3.86 5.20 4.82 9.76 4.20 5.62 37.83%
P/NAPS 4.73 5.11 5.12 5.26 4.97 5.39 4.76 -0.42%

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