[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -18.53%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 277,826 184,187 92,724 358,731 269,636 179,518 89,629 111.86%
PBT 138,978 93,993 49,349 119,457 144,605 98,474 51,222 93.94%
Tax -42,037 -27,448 -14,200 -36,281 -42,509 -28,798 -14,711 100.72%
NP 96,941 66,545 35,149 83,176 102,096 69,676 36,511 91.17%
-
NP to SH 96,941 66,545 35,149 83,176 102,096 69,676 36,511 91.17%
-
Tax Rate 30.25% 29.20% 28.77% 30.37% 29.40% 29.24% 28.72% -
Total Cost 180,885 117,642 57,575 275,555 167,540 109,842 53,118 125.50%
-
Net Worth 433,437 400,845 418,791 379,720 426,795 392,343 407,311 4.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 86,463 50,836 50,793 85,852 85,752 50,416 50,360 43.14%
Div Payout % 89.19% 76.39% 144.51% 103.22% 83.99% 72.36% 137.93% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 433,437 400,845 418,791 379,720 426,795 392,343 407,311 4.21%
NOSH 508,609 508,365 507,933 505,015 504,426 504,167 503,600 0.65%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 34.89% 36.13% 37.91% 23.19% 37.86% 38.81% 40.74% -
ROE 22.37% 16.60% 8.39% 21.90% 23.92% 17.76% 8.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 54.62 36.23 18.26 71.03 53.45 35.61 17.80 110.44%
EPS 19.06 13.09 6.92 16.47 20.24 13.82 7.25 89.92%
DPS 17.00 10.00 10.00 17.00 17.00 10.00 10.00 42.21%
NAPS 0.8522 0.7885 0.8245 0.7519 0.8461 0.7782 0.8088 3.52%
Adjusted Per Share Value based on latest NOSH - 507,238
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.02 33.82 17.03 65.87 49.51 32.96 16.46 111.86%
EPS 17.80 12.22 6.45 15.27 18.75 12.79 6.70 91.25%
DPS 15.88 9.33 9.33 15.76 15.75 9.26 9.25 43.14%
NAPS 0.7959 0.736 0.769 0.6973 0.7837 0.7204 0.7479 4.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.25 4.00 4.01 4.07 3.83 3.60 3.85 -
P/RPS 7.78 11.04 21.97 5.73 7.17 10.11 21.63 -49.26%
P/EPS 22.30 30.56 57.95 24.71 18.92 26.05 53.10 -43.77%
EY 4.48 3.27 1.73 4.05 5.28 3.84 1.88 77.93%
DY 4.00 2.50 2.49 4.18 4.44 2.78 2.60 33.09%
P/NAPS 4.99 5.07 4.86 5.41 4.53 4.63 4.76 3.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 23/05/12 28/02/12 25/11/11 26/08/11 -
Price 4.36 4.15 4.10 4.05 4.03 3.60 3.70 -
P/RPS 7.98 11.45 22.46 5.70 7.54 10.11 20.79 -47.03%
P/EPS 22.88 31.70 59.25 24.59 19.91 26.05 51.03 -41.27%
EY 4.37 3.15 1.69 4.07 5.02 3.84 1.96 70.25%
DY 3.90 2.41 2.44 4.20 4.22 2.78 2.70 27.63%
P/NAPS 5.12 5.26 4.97 5.39 4.76 4.63 4.57 7.83%

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