[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 47.73%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 179,518 89,629 318,590 234,960 156,243 78,932 310,541 -30.58%
PBT 98,474 51,222 133,921 116,337 78,574 41,387 127,328 -15.73%
Tax -28,798 -14,711 -38,137 -34,333 -23,065 -11,891 -41,363 -21.42%
NP 69,676 36,511 95,784 82,004 55,509 29,496 85,965 -13.05%
-
NP to SH 69,676 36,511 95,784 82,004 55,509 29,496 85,965 -13.05%
-
Tax Rate 29.24% 28.72% 28.48% 29.51% 29.35% 28.73% 32.49% -
Total Cost 109,842 53,118 222,806 152,956 100,734 49,436 224,576 -37.89%
-
Net Worth 392,343 407,311 367,415 442,915 0 433,511 426,783 -5.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 50,416 50,360 85,293 85,195 50,094 50,018 84,768 -29.25%
Div Payout % 72.36% 137.93% 89.05% 103.89% 90.24% 169.58% 98.61% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 392,343 407,311 367,415 442,915 0 433,511 426,783 -5.45%
NOSH 504,167 503,600 501,727 501,148 500,940 500,186 498,636 0.73%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 38.81% 40.74% 30.06% 34.90% 35.53% 37.37% 27.68% -
ROE 17.76% 8.96% 26.07% 18.51% 0.00% 6.80% 20.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.61 17.80 63.50 46.88 31.19 15.78 62.28 -31.08%
EPS 13.82 7.25 19.09 16.36 11.09 5.90 17.24 -13.69%
DPS 10.00 10.00 17.00 17.00 10.00 10.00 17.00 -29.77%
NAPS 0.7782 0.8088 0.7323 0.8838 0.00 0.8667 0.8559 -6.14%
Adjusted Per Share Value based on latest NOSH - 501,593
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.96 16.46 58.50 43.14 28.69 14.49 57.02 -30.58%
EPS 12.79 6.70 17.59 15.06 10.19 5.42 15.79 -13.09%
DPS 9.26 9.25 15.66 15.64 9.20 9.18 15.57 -29.25%
NAPS 0.7204 0.7479 0.6747 0.8133 0.00 0.796 0.7837 -5.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.60 3.85 3.52 3.56 3.40 3.10 3.05 -
P/RPS 10.11 21.63 5.54 7.59 10.90 19.64 4.90 61.99%
P/EPS 26.05 53.10 18.44 21.76 30.68 52.57 17.69 29.40%
EY 3.84 1.88 5.42 4.60 3.26 1.90 5.65 -22.68%
DY 2.78 2.60 4.83 4.78 2.94 3.23 5.57 -37.05%
P/NAPS 4.63 4.76 4.81 4.03 0.00 3.58 3.56 19.12%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 31/05/10 -
Price 3.60 3.70 3.75 3.54 3.56 3.27 3.08 -
P/RPS 10.11 20.79 5.91 7.55 11.41 20.72 4.95 60.90%
P/EPS 26.05 51.03 19.64 21.63 32.13 55.45 17.87 28.53%
EY 3.84 1.96 5.09 4.62 3.11 1.80 5.60 -22.22%
DY 2.78 2.70 4.53 4.80 2.81 3.06 5.52 -36.67%
P/NAPS 4.63 4.57 5.12 4.01 0.00 3.77 3.60 18.24%

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