[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -1.51%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 359,036 358,516 318,590 313,280 312,486 315,728 310,541 10.14%
PBT 196,948 204,888 133,921 155,116 157,148 165,548 127,328 33.71%
Tax -57,596 -58,844 -38,137 -45,777 -46,130 -47,564 -41,363 24.67%
NP 139,352 146,044 95,784 109,338 111,018 117,984 85,965 37.95%
-
NP to SH 139,352 146,044 95,784 109,338 111,018 117,984 85,965 37.95%
-
Tax Rate 29.24% 28.72% 28.48% 29.51% 29.35% 28.73% 32.49% -
Total Cost 219,684 212,472 222,806 203,941 201,468 197,744 224,576 -1.45%
-
Net Worth 392,343 407,311 367,415 442,915 0 433,511 426,783 -5.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 100,833 201,440 85,293 113,593 100,188 200,074 84,768 12.25%
Div Payout % 72.36% 137.93% 89.05% 103.89% 90.24% 169.58% 98.61% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 392,343 407,311 367,415 442,915 0 433,511 426,783 -5.45%
NOSH 504,167 503,600 501,727 501,148 500,940 500,186 498,636 0.73%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 38.81% 40.74% 30.06% 34.90% 35.53% 37.37% 27.68% -
ROE 35.52% 35.86% 26.07% 24.69% 0.00% 27.22% 20.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 71.21 71.19 63.50 62.51 62.38 63.12 62.28 9.33%
EPS 27.64 29.00 19.09 21.81 22.18 23.60 17.24 36.94%
DPS 20.00 40.00 17.00 22.67 20.00 40.00 17.00 11.43%
NAPS 0.7782 0.8088 0.7323 0.8838 0.00 0.8667 0.8559 -6.14%
Adjusted Per Share Value based on latest NOSH - 501,593
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.93 65.83 58.50 57.53 57.38 57.97 57.02 10.15%
EPS 25.59 26.82 17.59 20.08 20.39 21.66 15.79 37.93%
DPS 18.52 36.99 15.66 20.86 18.40 36.74 15.57 12.25%
NAPS 0.7204 0.7479 0.6747 0.8133 0.00 0.796 0.7837 -5.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.60 3.85 3.52 3.56 3.40 3.10 3.05 -
P/RPS 5.06 5.41 5.54 5.69 5.45 4.91 4.90 2.16%
P/EPS 13.02 13.28 18.44 16.32 15.34 13.14 17.69 -18.46%
EY 7.68 7.53 5.42 6.13 6.52 7.61 5.65 22.68%
DY 5.56 10.39 4.83 6.37 5.88 12.90 5.57 -0.11%
P/NAPS 4.63 4.76 4.81 4.03 0.00 3.58 3.56 19.12%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 31/05/10 -
Price 3.60 3.70 3.75 3.54 3.56 3.27 3.08 -
P/RPS 5.06 5.20 5.91 5.66 5.71 5.18 4.95 1.47%
P/EPS 13.02 12.76 19.64 16.23 16.06 13.86 17.87 -19.01%
EY 7.68 7.84 5.09 6.16 6.23 7.21 5.60 23.41%
DY 5.56 10.81 4.53 6.40 5.62 12.23 5.52 0.48%
P/NAPS 4.63 4.57 5.12 4.01 0.00 3.77 3.60 18.24%

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