[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 103.41%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 74,442 293,033 220,964 147,248 72,485 255,912 186,275 -45.77%
PBT 47,806 142,744 110,970 75,181 36,897 129,780 83,322 -30.97%
Tax -13,547 -37,949 -35,295 -23,832 -11,653 -29,294 -27,373 -37.45%
NP 34,259 104,795 75,675 51,349 25,244 100,486 55,949 -27.91%
-
NP to SH 34,259 104,795 75,675 51,349 25,244 100,486 55,949 -27.91%
-
Tax Rate 28.34% 26.59% 31.81% 31.70% 31.58% 22.57% 32.85% -
Total Cost 40,183 188,238 145,289 95,899 47,241 155,426 130,326 -54.39%
-
Net Worth 964,484 924,217 893,886 886,505 876,886 848,570 803,024 13.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 58,873 49,012 24,498 - 48,779 48,736 -
Div Payout % - 56.18% 64.77% 47.71% - 48.54% 87.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 964,484 924,217 893,886 886,505 876,886 848,570 803,024 13.00%
NOSH 493,645 490,613 490,123 489,971 489,224 487,796 487,360 0.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 46.02% 35.76% 34.25% 34.87% 34.83% 39.27% 30.04% -
ROE 3.55% 11.34% 8.47% 5.79% 2.88% 11.84% 6.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.08 59.73 45.08 30.05 14.82 52.46 38.22 -46.23%
EPS 6.94 21.36 15.44 10.48 5.16 20.60 11.48 -28.52%
DPS 0.00 12.00 10.00 5.00 0.00 10.00 10.00 -
NAPS 1.9538 1.8838 1.8238 1.8093 1.7924 1.7396 1.6477 12.04%
Adjusted Per Share Value based on latest NOSH - 490,695
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.67 53.81 40.57 27.04 13.31 46.99 34.20 -45.76%
EPS 6.29 19.24 13.90 9.43 4.64 18.45 10.27 -27.90%
DPS 0.00 10.81 9.00 4.50 0.00 8.96 8.95 -
NAPS 1.771 1.6971 1.6414 1.6278 1.6102 1.5582 1.4745 13.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.18 3.58 3.88 4.06 4.00 2.98 2.99 -
P/RPS 21.09 5.99 8.61 13.51 27.00 5.68 7.82 93.86%
P/EPS 45.82 16.76 25.13 38.74 77.52 14.47 26.05 45.76%
EY 2.18 5.97 3.98 2.58 1.29 6.91 3.84 -31.46%
DY 0.00 3.35 2.58 1.23 0.00 3.36 3.34 -
P/NAPS 1.63 1.90 2.13 2.24 2.23 1.71 1.81 -6.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 28/05/08 26/02/08 16/11/07 28/08/07 25/05/07 26/02/07 -
Price 1.77 3.74 3.80 3.98 3.84 3.82 2.86 -
P/RPS 11.74 6.26 8.43 13.24 25.92 7.28 7.48 35.09%
P/EPS 25.50 17.51 24.61 37.98 74.42 18.54 24.91 1.57%
EY 3.92 5.71 4.06 2.63 1.34 5.39 4.01 -1.50%
DY 0.00 3.21 2.63 1.26 0.00 2.62 3.50 -
P/NAPS 0.91 1.99 2.08 2.20 2.14 2.20 1.74 -35.11%

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