[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 1.19%
YoY- 57.25%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 375,834 375,022 375,772 369,300 370,434 368,374 370,896 0.88%
PBT 178,525 180,340 186,396 179,534 185,304 187,986 197,396 -6.46%
Tax -49,332 -49,106 -53,808 -48,737 -56,049 -54,896 -56,800 -8.94%
NP 129,193 131,234 132,588 130,797 129,254 133,090 140,596 -5.46%
-
NP to SH 129,193 131,234 132,588 130,797 129,254 133,090 140,596 -5.46%
-
Tax Rate 27.63% 27.23% 28.87% 27.15% 30.25% 29.20% 28.77% -
Total Cost 246,641 243,788 243,184 238,503 241,180 235,284 230,300 4.66%
-
Net Worth 496,959 464,962 476,865 438,162 433,437 400,845 418,791 12.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 116,452 - 204,927 86,553 115,284 101,673 203,173 -30.92%
Div Payout % 90.14% - 154.56% 66.17% 89.19% 76.39% 144.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 496,959 464,962 476,865 438,162 433,437 400,845 418,791 12.05%
NOSH 513,759 513,033 512,318 509,135 508,609 508,365 507,933 0.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 34.38% 34.99% 35.28% 35.42% 34.89% 36.13% 37.91% -
ROE 26.00% 28.22% 27.80% 29.85% 29.82% 33.20% 33.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.15 73.10 73.35 72.53 72.83 72.46 73.02 0.11%
EPS 25.15 25.58 25.88 25.69 25.41 26.18 27.68 -6.17%
DPS 22.67 0.00 40.00 17.00 22.67 20.00 40.00 -31.44%
NAPS 0.9673 0.9063 0.9308 0.8606 0.8522 0.7885 0.8245 11.20%
Adjusted Per Share Value based on latest NOSH - 510,648
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 69.01 68.86 69.00 67.81 68.02 67.64 68.10 0.88%
EPS 23.72 24.10 24.35 24.02 23.73 24.44 25.82 -5.48%
DPS 21.38 0.00 37.63 15.89 21.17 18.67 37.31 -30.93%
NAPS 0.9125 0.8538 0.8756 0.8046 0.7959 0.736 0.769 12.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.37 4.39 4.38 4.35 4.25 4.00 4.01 -
P/RPS 5.97 6.01 5.97 6.00 5.84 5.52 5.49 5.73%
P/EPS 17.38 17.16 16.92 16.93 16.72 15.28 14.49 12.85%
EY 5.75 5.83 5.91 5.91 5.98 6.55 6.90 -11.41%
DY 5.19 0.00 9.13 3.91 5.33 5.00 9.98 -35.25%
P/NAPS 4.52 4.84 4.71 5.05 4.99 5.07 4.86 -4.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 -
Price 3.93 4.20 4.40 4.40 4.36 4.15 4.10 -
P/RPS 5.37 5.75 6.00 6.07 5.99 5.73 5.61 -2.86%
P/EPS 15.63 16.42 17.00 17.13 17.16 15.85 14.81 3.64%
EY 6.40 6.09 5.88 5.84 5.83 6.31 6.75 -3.47%
DY 5.77 0.00 9.09 3.86 5.20 4.82 9.76 -29.49%
P/NAPS 4.06 4.63 4.73 5.11 5.12 5.26 4.97 -12.58%

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