[LITRAK] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -11.81%
YoY- 15.13%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 89,629 83,630 78,717 77,311 78,932 79,536 78,551 9.22%
PBT 51,222 17,584 37,763 37,187 41,387 28,291 32,422 35.76%
Tax -14,711 -3,804 -11,268 -11,174 -11,891 -10,016 -10,685 23.83%
NP 36,511 13,780 26,495 26,013 29,496 18,275 21,737 41.43%
-
NP to SH 36,511 13,780 26,495 26,013 29,496 18,275 21,737 41.43%
-
Tax Rate 28.72% 21.63% 29.84% 30.05% 28.73% 35.40% 32.96% -
Total Cost 53,118 69,850 52,222 51,298 49,436 61,261 56,814 -4.39%
-
Net Worth 407,311 368,496 443,308 0 433,511 427,365 441,969 -5.31%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 50,360 - 35,111 - 50,018 - 34,898 27.78%
Div Payout % 137.93% - 132.52% - 169.58% - 160.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 407,311 368,496 443,308 0 433,511 427,365 441,969 -5.31%
NOSH 503,600 503,203 501,593 501,765 500,186 499,316 498,555 0.67%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 40.74% 16.48% 33.66% 33.65% 37.37% 22.98% 27.67% -
ROE 8.96% 3.74% 5.98% 0.00% 6.80% 4.28% 4.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.80 16.62 15.69 15.41 15.78 15.93 15.76 8.47%
EPS 7.25 2.74 5.27 5.19 5.90 3.66 4.36 40.48%
DPS 10.00 0.00 7.00 0.00 10.00 0.00 7.00 26.92%
NAPS 0.8088 0.7323 0.8838 0.00 0.8667 0.8559 0.8865 -5.94%
Adjusted Per Share Value based on latest NOSH - 501,765
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.46 15.36 14.45 14.20 14.49 14.60 14.42 9.24%
EPS 6.70 2.53 4.87 4.78 5.42 3.36 3.99 41.41%
DPS 9.25 0.00 6.45 0.00 9.18 0.00 6.41 27.78%
NAPS 0.7479 0.6766 0.814 0.00 0.796 0.7847 0.8116 -5.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.85 3.52 3.56 3.40 3.10 3.05 2.79 -
P/RPS 21.63 21.18 22.68 22.07 19.64 19.15 17.71 14.30%
P/EPS 53.10 128.54 67.40 65.58 52.57 83.33 63.99 -11.72%
EY 1.88 0.78 1.48 1.52 1.90 1.20 1.56 13.28%
DY 2.60 0.00 1.97 0.00 3.23 0.00 2.51 2.38%
P/NAPS 4.76 4.81 4.03 0.00 3.58 3.56 3.15 31.78%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 31/05/10 24/02/10 -
Price 3.70 3.75 3.54 3.56 3.27 3.08 3.05 -
P/RPS 20.79 22.56 22.56 23.11 20.72 19.34 19.36 4.87%
P/EPS 51.03 136.94 67.02 68.67 55.45 84.15 69.95 -19.00%
EY 1.96 0.73 1.49 1.46 1.80 1.19 1.43 23.46%
DY 2.70 0.00 1.98 0.00 3.06 0.00 2.30 11.31%
P/NAPS 4.57 5.12 4.01 0.00 3.77 3.60 3.44 20.91%

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