[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -77.13%
YoY- -31.82%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 310,541 231,005 152,454 76,417 297,541 224,029 149,075 63.18%
PBT 127,328 99,037 66,615 33,679 145,028 117,025 83,186 32.85%
Tax -41,363 -31,347 -20,662 -10,320 -42,889 -34,384 -24,177 43.09%
NP 85,965 67,690 45,953 23,359 102,139 82,641 59,009 28.53%
-
NP to SH 85,965 67,690 45,953 23,359 102,139 82,641 59,009 28.53%
-
Tax Rate 32.49% 31.65% 31.02% 30.64% 29.57% 29.38% 29.06% -
Total Cost 224,576 163,315 106,501 53,058 195,402 141,388 90,066 83.98%
-
Net Worth 426,783 441,879 418,610 445,016 418,052 495,203 471,035 -6.37%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 84,768 84,737 49,840 49,805 123,654 123,566 24,689 127.76%
Div Payout % 98.61% 125.18% 108.46% 213.22% 121.07% 149.52% 41.84% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 426,783 441,879 418,610 445,016 418,052 495,203 471,035 -6.37%
NOSH 498,636 498,453 498,405 498,059 494,619 494,264 493,799 0.65%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.68% 29.30% 30.14% 30.57% 34.33% 36.89% 39.58% -
ROE 20.14% 15.32% 10.98% 5.25% 24.43% 16.69% 12.53% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 62.28 46.34 30.59 15.34 60.16 45.33 30.19 62.12%
EPS 17.24 13.58 9.22 4.69 20.65 16.72 11.95 27.70%
DPS 17.00 17.00 10.00 10.00 25.00 25.00 5.00 126.27%
NAPS 0.8559 0.8865 0.8399 0.8935 0.8452 1.0019 0.9539 -6.97%
Adjusted Per Share Value based on latest NOSH - 498,059
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 57.02 42.42 27.99 14.03 54.64 41.14 27.37 63.19%
EPS 15.79 12.43 8.44 4.29 18.75 15.17 10.84 28.52%
DPS 15.57 15.56 9.15 9.15 22.71 22.69 4.53 127.92%
NAPS 0.7837 0.8114 0.7687 0.8171 0.7676 0.9093 0.8649 -6.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.05 2.79 2.92 2.50 2.09 1.83 1.74 -
P/RPS 4.90 6.02 9.55 16.29 3.47 4.04 5.76 -10.22%
P/EPS 17.69 20.54 31.67 53.30 10.12 10.94 14.56 13.87%
EY 5.65 4.87 3.16 1.88 9.88 9.14 6.87 -12.23%
DY 5.57 6.09 3.42 4.00 11.96 13.66 2.87 55.65%
P/NAPS 3.56 3.15 3.48 2.80 2.47 1.83 1.82 56.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 -
Price 3.08 3.05 2.80 2.69 2.30 1.90 1.79 -
P/RPS 4.95 6.58 9.15 17.53 3.82 4.19 5.93 -11.35%
P/EPS 17.87 22.46 30.37 57.36 11.14 11.36 14.98 12.49%
EY 5.60 4.45 3.29 1.74 8.98 8.80 6.68 -11.10%
DY 5.52 5.57 3.57 3.72 10.87 13.16 2.79 57.66%
P/NAPS 3.60 3.44 3.33 3.01 2.72 1.90 1.88 54.26%

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