[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -65.69%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 318,590 234,960 156,243 78,932 310,541 231,005 152,454 63.52%
PBT 133,921 116,337 78,574 41,387 127,328 99,037 66,615 59.35%
Tax -38,137 -34,333 -23,065 -11,891 -41,363 -31,347 -20,662 50.52%
NP 95,784 82,004 55,509 29,496 85,965 67,690 45,953 63.24%
-
NP to SH 95,784 82,004 55,509 29,496 85,965 67,690 45,953 63.24%
-
Tax Rate 28.48% 29.51% 29.35% 28.73% 32.49% 31.65% 31.02% -
Total Cost 222,806 152,956 100,734 49,436 224,576 163,315 106,501 63.64%
-
Net Worth 367,415 442,915 0 433,511 426,783 441,879 418,610 -8.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 85,293 85,195 50,094 50,018 84,768 84,737 49,840 43.11%
Div Payout % 89.05% 103.89% 90.24% 169.58% 98.61% 125.18% 108.46% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 367,415 442,915 0 433,511 426,783 441,879 418,610 -8.33%
NOSH 501,727 501,148 500,940 500,186 498,636 498,453 498,405 0.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.06% 34.90% 35.53% 37.37% 27.68% 29.30% 30.14% -
ROE 26.07% 18.51% 0.00% 6.80% 20.14% 15.32% 10.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.50 46.88 31.19 15.78 62.28 46.34 30.59 62.80%
EPS 19.09 16.36 11.09 5.90 17.24 13.58 9.22 62.52%
DPS 17.00 17.00 10.00 10.00 17.00 17.00 10.00 42.48%
NAPS 0.7323 0.8838 0.00 0.8667 0.8559 0.8865 0.8399 -8.74%
Adjusted Per Share Value based on latest NOSH - 500,186
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.50 43.14 28.69 14.49 57.02 42.42 27.99 63.54%
EPS 17.59 15.06 10.19 5.42 15.79 12.43 8.44 63.23%
DPS 15.66 15.64 9.20 9.18 15.57 15.56 9.15 43.12%
NAPS 0.6747 0.8133 0.00 0.796 0.7837 0.8114 0.7687 -8.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.52 3.56 3.40 3.10 3.05 2.79 2.92 -
P/RPS 5.54 7.59 10.90 19.64 4.90 6.02 9.55 -30.46%
P/EPS 18.44 21.76 30.68 52.57 17.69 20.54 31.67 -30.29%
EY 5.42 4.60 3.26 1.90 5.65 4.87 3.16 43.33%
DY 4.83 4.78 2.94 3.23 5.57 6.09 3.42 25.90%
P/NAPS 4.81 4.03 0.00 3.58 3.56 3.15 3.48 24.10%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 29/11/10 26/08/10 31/05/10 24/02/10 30/11/09 -
Price 3.75 3.54 3.56 3.27 3.08 3.05 2.80 -
P/RPS 5.91 7.55 11.41 20.72 4.95 6.58 9.15 -25.29%
P/EPS 19.64 21.63 32.13 55.45 17.87 22.46 30.37 -25.23%
EY 5.09 4.62 3.11 1.80 5.60 4.45 3.29 33.80%
DY 4.53 4.80 2.81 3.06 5.52 5.57 3.57 17.22%
P/NAPS 5.12 4.01 0.00 3.77 3.60 3.44 3.33 33.24%

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