[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 45.68%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 187,511 93,943 369,300 277,826 184,187 92,724 358,731 -35.08%
PBT 90,170 46,599 179,534 138,978 93,993 49,349 119,457 -17.08%
Tax -24,553 -13,452 -48,737 -42,037 -27,448 -14,200 -36,281 -22.90%
NP 65,617 33,147 130,797 96,941 66,545 35,149 83,176 -14.60%
-
NP to SH 65,617 33,147 130,797 96,941 66,545 35,149 83,176 -14.60%
-
Tax Rate 27.23% 28.87% 27.15% 30.25% 29.20% 28.77% 30.37% -
Total Cost 121,894 60,796 238,503 180,885 117,642 57,575 275,555 -41.91%
-
Net Worth 464,962 476,865 438,162 433,437 400,845 418,791 379,720 14.44%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 51,231 86,553 86,463 50,836 50,793 85,852 -
Div Payout % - 154.56% 66.17% 89.19% 76.39% 144.51% 103.22% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 464,962 476,865 438,162 433,437 400,845 418,791 379,720 14.44%
NOSH 513,033 512,318 509,135 508,609 508,365 507,933 505,015 1.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 34.99% 35.28% 35.42% 34.89% 36.13% 37.91% 23.19% -
ROE 14.11% 6.95% 29.85% 22.37% 16.60% 8.39% 21.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.55 18.34 72.53 54.62 36.23 18.26 71.03 -35.75%
EPS 12.79 6.47 25.69 19.06 13.09 6.92 16.47 -15.50%
DPS 0.00 10.00 17.00 17.00 10.00 10.00 17.00 -
NAPS 0.9063 0.9308 0.8606 0.8522 0.7885 0.8245 0.7519 13.24%
Adjusted Per Share Value based on latest NOSH - 509,145
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.43 17.25 67.81 51.02 33.82 17.03 65.87 -35.08%
EPS 12.05 6.09 24.02 17.80 12.22 6.45 15.27 -14.59%
DPS 0.00 9.41 15.89 15.88 9.33 9.33 15.76 -
NAPS 0.8538 0.8756 0.8046 0.7959 0.736 0.769 0.6973 14.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.39 4.38 4.35 4.25 4.00 4.01 4.07 -
P/RPS 12.01 23.89 6.00 7.78 11.04 21.97 5.73 63.70%
P/EPS 34.32 67.70 16.93 22.30 30.56 57.95 24.71 24.45%
EY 2.91 1.48 5.91 4.48 3.27 1.73 4.05 -19.76%
DY 0.00 2.28 3.91 4.00 2.50 2.49 4.18 -
P/NAPS 4.84 4.71 5.05 4.99 5.07 4.86 5.41 -7.14%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 23/05/12 -
Price 4.20 4.40 4.40 4.36 4.15 4.10 4.05 -
P/RPS 11.49 24.00 6.07 7.98 11.45 22.46 5.70 59.50%
P/EPS 32.84 68.01 17.13 22.88 31.70 59.25 24.59 21.25%
EY 3.05 1.47 5.84 4.37 3.15 1.69 4.07 -17.48%
DY 0.00 2.27 3.86 3.90 2.41 2.44 4.20 -
P/NAPS 4.63 4.73 5.11 5.12 5.26 4.97 5.39 -9.62%

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