[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 47.3%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 156,243 78,932 310,541 231,005 152,454 76,417 297,541 -34.88%
PBT 78,574 41,387 127,328 99,037 66,615 33,679 145,028 -33.51%
Tax -23,065 -11,891 -41,363 -31,347 -20,662 -10,320 -42,889 -33.84%
NP 55,509 29,496 85,965 67,690 45,953 23,359 102,139 -33.37%
-
NP to SH 55,509 29,496 85,965 67,690 45,953 23,359 102,139 -33.37%
-
Tax Rate 29.35% 28.73% 32.49% 31.65% 31.02% 30.64% 29.57% -
Total Cost 100,734 49,436 224,576 163,315 106,501 53,058 195,402 -35.68%
-
Net Worth 0 433,511 426,783 441,879 418,610 445,016 418,052 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 50,094 50,018 84,768 84,737 49,840 49,805 123,654 -45.21%
Div Payout % 90.24% 169.58% 98.61% 125.18% 108.46% 213.22% 121.07% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 433,511 426,783 441,879 418,610 445,016 418,052 -
NOSH 500,940 500,186 498,636 498,453 498,405 498,059 494,619 0.84%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.53% 37.37% 27.68% 29.30% 30.14% 30.57% 34.33% -
ROE 0.00% 6.80% 20.14% 15.32% 10.98% 5.25% 24.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.19 15.78 62.28 46.34 30.59 15.34 60.16 -35.43%
EPS 11.09 5.90 17.24 13.58 9.22 4.69 20.65 -33.90%
DPS 10.00 10.00 17.00 17.00 10.00 10.00 25.00 -45.68%
NAPS 0.00 0.8667 0.8559 0.8865 0.8399 0.8935 0.8452 -
Adjusted Per Share Value based on latest NOSH - 498,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.69 14.49 57.02 42.42 27.99 14.03 54.64 -34.88%
EPS 10.19 5.42 15.79 12.43 8.44 4.29 18.75 -33.37%
DPS 9.20 9.18 15.57 15.56 9.15 9.15 22.71 -45.22%
NAPS 0.00 0.796 0.7837 0.8114 0.7687 0.8171 0.7676 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.40 3.10 3.05 2.79 2.92 2.50 2.09 -
P/RPS 10.90 19.64 4.90 6.02 9.55 16.29 3.47 114.33%
P/EPS 30.68 52.57 17.69 20.54 31.67 53.30 10.12 109.32%
EY 3.26 1.90 5.65 4.87 3.16 1.88 9.88 -52.21%
DY 2.94 3.23 5.57 6.09 3.42 4.00 11.96 -60.72%
P/NAPS 0.00 3.58 3.56 3.15 3.48 2.80 2.47 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 24/02/10 30/11/09 27/08/09 21/05/09 -
Price 3.56 3.27 3.08 3.05 2.80 2.69 2.30 -
P/RPS 11.41 20.72 4.95 6.58 9.15 17.53 3.82 107.26%
P/EPS 32.13 55.45 17.87 22.46 30.37 57.36 11.14 102.49%
EY 3.11 1.80 5.60 4.45 3.29 1.74 8.98 -50.65%
DY 2.81 3.06 5.52 5.57 3.57 3.72 10.87 -59.38%
P/NAPS 0.00 3.77 3.60 3.44 3.33 3.01 2.72 -

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