[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 97.96%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 95,796 373,932 281,876 187,511 93,943 369,300 277,826 -50.92%
PBT 47,981 171,730 133,894 90,170 46,599 179,534 138,978 -50.88%
Tax -12,858 -37,599 -36,999 -24,553 -13,452 -48,737 -42,037 -54.70%
NP 35,123 134,131 96,895 65,617 33,147 130,797 96,941 -49.27%
-
NP to SH 35,123 134,131 96,895 65,617 33,147 130,797 96,941 -49.27%
-
Tax Rate 26.80% 21.89% 27.63% 27.23% 28.87% 27.15% 30.25% -
Total Cost 60,673 239,801 184,981 121,894 60,796 238,503 180,885 -51.82%
-
Net Worth 536,578 498,377 496,959 464,962 476,865 438,162 433,437 15.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 51,499 87,398 87,339 - 51,231 86,553 86,463 -29.27%
Div Payout % 146.63% 65.16% 90.14% - 154.56% 66.17% 89.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 536,578 498,377 496,959 464,962 476,865 438,162 433,437 15.33%
NOSH 514,999 514,108 513,759 513,033 512,318 509,135 508,609 0.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 36.66% 35.87% 34.38% 34.99% 35.28% 35.42% 34.89% -
ROE 6.55% 26.91% 19.50% 14.11% 6.95% 29.85% 22.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.60 72.73 54.87 36.55 18.34 72.53 54.62 -51.33%
EPS 6.82 26.09 18.86 12.79 6.47 25.69 19.06 -49.69%
DPS 10.00 17.00 17.00 0.00 10.00 17.00 17.00 -29.86%
NAPS 1.0419 0.9694 0.9673 0.9063 0.9308 0.8606 0.8522 14.37%
Adjusted Per Share Value based on latest NOSH - 513,765
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.59 68.66 51.76 34.43 17.25 67.81 51.02 -50.92%
EPS 6.45 24.63 17.79 12.05 6.09 24.02 17.80 -49.26%
DPS 9.46 16.05 16.04 0.00 9.41 15.89 15.88 -29.26%
NAPS 0.9853 0.9151 0.9125 0.8538 0.8756 0.8046 0.7959 15.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.87 3.84 4.37 4.39 4.38 4.35 4.25 -
P/RPS 20.81 5.28 7.96 12.01 23.89 6.00 7.78 93.03%
P/EPS 56.74 14.72 23.17 34.32 67.70 16.93 22.30 86.69%
EY 1.76 6.79 4.32 2.91 1.48 5.91 4.48 -46.45%
DY 2.58 4.43 3.89 0.00 2.28 3.91 4.00 -25.40%
P/NAPS 3.71 3.96 4.52 4.84 4.71 5.05 4.99 -17.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 28/11/13 27/08/13 31/05/13 26/02/13 -
Price 3.90 3.86 3.93 4.20 4.40 4.40 4.36 -
P/RPS 20.97 5.31 7.16 11.49 24.00 6.07 7.98 90.76%
P/EPS 57.18 14.79 20.84 32.84 68.01 17.13 22.88 84.46%
EY 1.75 6.76 4.80 3.05 1.47 5.84 4.37 -45.76%
DY 2.56 4.40 4.33 0.00 2.27 3.86 3.90 -24.52%
P/NAPS 3.74 3.98 4.06 4.63 4.73 5.11 5.12 -18.93%

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