[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 90.84%
YoY- 25.52%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 92,724 358,731 269,636 179,518 89,629 318,590 234,960 -46.22%
PBT 49,349 119,457 144,605 98,474 51,222 133,921 116,337 -43.57%
Tax -14,200 -36,281 -42,509 -28,798 -14,711 -38,137 -34,333 -44.51%
NP 35,149 83,176 102,096 69,676 36,511 95,784 82,004 -43.18%
-
NP to SH 35,149 83,176 102,096 69,676 36,511 95,784 82,004 -43.18%
-
Tax Rate 28.77% 30.37% 29.40% 29.24% 28.72% 28.48% 29.51% -
Total Cost 57,575 275,555 167,540 109,842 53,118 222,806 152,956 -47.89%
-
Net Worth 418,791 379,720 426,795 392,343 407,311 367,415 442,915 -3.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 50,793 85,852 85,752 50,416 50,360 85,293 85,195 -29.18%
Div Payout % 144.51% 103.22% 83.99% 72.36% 137.93% 89.05% 103.89% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 418,791 379,720 426,795 392,343 407,311 367,415 442,915 -3.66%
NOSH 507,933 505,015 504,426 504,167 503,600 501,727 501,148 0.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 37.91% 23.19% 37.86% 38.81% 40.74% 30.06% 34.90% -
ROE 8.39% 21.90% 23.92% 17.76% 8.96% 26.07% 18.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.26 71.03 53.45 35.61 17.80 63.50 46.88 -46.69%
EPS 6.92 16.47 20.24 13.82 7.25 19.09 16.36 -43.68%
DPS 10.00 17.00 17.00 10.00 10.00 17.00 17.00 -29.81%
NAPS 0.8245 0.7519 0.8461 0.7782 0.8088 0.7323 0.8838 -4.52%
Adjusted Per Share Value based on latest NOSH - 504,794
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.03 65.87 49.51 32.96 16.46 58.50 43.14 -46.21%
EPS 6.45 15.27 18.75 12.79 6.70 17.59 15.06 -43.21%
DPS 9.33 15.76 15.75 9.26 9.25 15.66 15.64 -29.15%
NAPS 0.769 0.6973 0.7837 0.7204 0.7479 0.6747 0.8133 -3.66%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.01 4.07 3.83 3.60 3.85 3.52 3.56 -
P/RPS 21.97 5.73 7.17 10.11 21.63 5.54 7.59 103.23%
P/EPS 57.95 24.71 18.92 26.05 53.10 18.44 21.76 92.24%
EY 1.73 4.05 5.28 3.84 1.88 5.42 4.60 -47.92%
DY 2.49 4.18 4.44 2.78 2.60 4.83 4.78 -35.28%
P/NAPS 4.86 5.41 4.53 4.63 4.76 4.81 4.03 13.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 28/02/12 25/11/11 26/08/11 30/05/11 25/02/11 -
Price 4.10 4.05 4.03 3.60 3.70 3.75 3.54 -
P/RPS 22.46 5.70 7.54 10.11 20.79 5.91 7.55 106.98%
P/EPS 59.25 24.59 19.91 26.05 51.03 19.64 21.63 95.89%
EY 1.69 4.07 5.02 3.84 1.96 5.09 4.62 -48.88%
DY 2.44 4.20 4.22 2.78 2.70 4.53 4.80 -36.33%
P/NAPS 4.97 5.39 4.76 4.63 4.57 5.12 4.01 15.39%

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