[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -61.88%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 358,731 269,636 179,518 89,629 318,590 234,960 156,243 73.95%
PBT 119,457 144,605 98,474 51,222 133,921 116,337 78,574 32.18%
Tax -36,281 -42,509 -28,798 -14,711 -38,137 -34,333 -23,065 35.21%
NP 83,176 102,096 69,676 36,511 95,784 82,004 55,509 30.91%
-
NP to SH 83,176 102,096 69,676 36,511 95,784 82,004 55,509 30.91%
-
Tax Rate 30.37% 29.40% 29.24% 28.72% 28.48% 29.51% 29.35% -
Total Cost 275,555 167,540 109,842 53,118 222,806 152,956 100,734 95.47%
-
Net Worth 379,720 426,795 392,343 407,311 367,415 442,915 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 85,852 85,752 50,416 50,360 85,293 85,195 50,094 43.16%
Div Payout % 103.22% 83.99% 72.36% 137.93% 89.05% 103.89% 90.24% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 379,720 426,795 392,343 407,311 367,415 442,915 0 -
NOSH 505,015 504,426 504,167 503,600 501,727 501,148 500,940 0.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 23.19% 37.86% 38.81% 40.74% 30.06% 34.90% 35.53% -
ROE 21.90% 23.92% 17.76% 8.96% 26.07% 18.51% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.03 53.45 35.61 17.80 63.50 46.88 31.19 73.00%
EPS 16.47 20.24 13.82 7.25 19.09 16.36 11.09 30.13%
DPS 17.00 17.00 10.00 10.00 17.00 17.00 10.00 42.39%
NAPS 0.7519 0.8461 0.7782 0.8088 0.7323 0.8838 0.00 -
Adjusted Per Share Value based on latest NOSH - 503,600
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.87 49.51 32.96 16.46 58.50 43.14 28.69 73.94%
EPS 15.27 18.75 12.79 6.70 17.59 15.06 10.19 30.91%
DPS 15.76 15.75 9.26 9.25 15.66 15.64 9.20 43.12%
NAPS 0.6973 0.7837 0.7204 0.7479 0.6747 0.8133 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.07 3.83 3.60 3.85 3.52 3.56 3.40 -
P/RPS 5.73 7.17 10.11 21.63 5.54 7.59 10.90 -34.83%
P/EPS 24.71 18.92 26.05 53.10 18.44 21.76 30.68 -13.42%
EY 4.05 5.28 3.84 1.88 5.42 4.60 3.26 15.54%
DY 4.18 4.44 2.78 2.60 4.83 4.78 2.94 26.41%
P/NAPS 5.41 4.53 4.63 4.76 4.81 4.03 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 25/11/11 26/08/11 30/05/11 25/02/11 29/11/10 -
Price 4.05 4.03 3.60 3.70 3.75 3.54 3.56 -
P/RPS 5.70 7.54 10.11 20.79 5.91 7.55 11.41 -37.01%
P/EPS 24.59 19.91 26.05 51.03 19.64 21.63 32.13 -16.31%
EY 4.07 5.02 3.84 1.96 5.09 4.62 3.11 19.62%
DY 4.20 4.22 2.78 2.70 4.53 4.80 2.81 30.69%
P/NAPS 5.39 4.76 4.63 4.57 5.12 4.01 0.00 -

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