[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 89.32%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 93,943 369,300 277,826 184,187 92,724 358,731 269,636 -50.51%
PBT 46,599 179,534 138,978 93,993 49,349 119,457 144,605 -53.02%
Tax -13,452 -48,737 -42,037 -27,448 -14,200 -36,281 -42,509 -53.59%
NP 33,147 130,797 96,941 66,545 35,149 83,176 102,096 -52.79%
-
NP to SH 33,147 130,797 96,941 66,545 35,149 83,176 102,096 -52.79%
-
Tax Rate 28.87% 27.15% 30.25% 29.20% 28.77% 30.37% 29.40% -
Total Cost 60,796 238,503 180,885 117,642 57,575 275,555 167,540 -49.15%
-
Net Worth 476,865 438,162 433,437 400,845 418,791 379,720 426,795 7.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 51,231 86,553 86,463 50,836 50,793 85,852 85,752 -29.08%
Div Payout % 154.56% 66.17% 89.19% 76.39% 144.51% 103.22% 83.99% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 476,865 438,162 433,437 400,845 418,791 379,720 426,795 7.68%
NOSH 512,318 509,135 508,609 508,365 507,933 505,015 504,426 1.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.28% 35.42% 34.89% 36.13% 37.91% 23.19% 37.86% -
ROE 6.95% 29.85% 22.37% 16.60% 8.39% 21.90% 23.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.34 72.53 54.62 36.23 18.26 71.03 53.45 -51.02%
EPS 6.47 25.69 19.06 13.09 6.92 16.47 20.24 -53.28%
DPS 10.00 17.00 17.00 10.00 10.00 17.00 17.00 -29.81%
NAPS 0.9308 0.8606 0.8522 0.7885 0.8245 0.7519 0.8461 6.57%
Adjusted Per Share Value based on latest NOSH - 508,849
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.25 67.81 51.02 33.82 17.03 65.87 49.51 -50.51%
EPS 6.09 24.02 17.80 12.22 6.45 15.27 18.75 -52.78%
DPS 9.41 15.89 15.88 9.33 9.33 15.76 15.75 -29.08%
NAPS 0.8756 0.8046 0.7959 0.736 0.769 0.6973 0.7837 7.67%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.38 4.35 4.25 4.00 4.01 4.07 3.83 -
P/RPS 23.89 6.00 7.78 11.04 21.97 5.73 7.17 123.24%
P/EPS 67.70 16.93 22.30 30.56 57.95 24.71 18.92 134.12%
EY 1.48 5.91 4.48 3.27 1.73 4.05 5.28 -57.20%
DY 2.28 3.91 4.00 2.50 2.49 4.18 4.44 -35.89%
P/NAPS 4.71 5.05 4.99 5.07 4.86 5.41 4.53 2.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 23/05/12 28/02/12 -
Price 4.40 4.40 4.36 4.15 4.10 4.05 4.03 -
P/RPS 24.00 6.07 7.98 11.45 22.46 5.70 7.54 116.53%
P/EPS 68.01 17.13 22.88 31.70 59.25 24.59 19.91 126.98%
EY 1.47 5.84 4.37 3.15 1.69 4.07 5.02 -55.93%
DY 2.27 3.86 3.90 2.41 2.44 4.20 4.22 -33.88%
P/NAPS 4.73 5.11 5.12 5.26 4.97 5.39 4.76 -0.42%

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