[LITRAK] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -10.68%
YoY- -5.33%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 93,943 91,474 93,639 91,463 92,724 89,095 90,118 2.81%
PBT 46,599 40,556 44,985 44,644 49,349 -25,148 46,131 0.67%
Tax -13,452 -6,700 -14,589 -13,248 -14,200 6,228 -13,711 -1.26%
NP 33,147 33,856 30,396 31,396 35,149 -18,920 32,420 1.49%
-
NP to SH 33,147 33,856 30,396 31,396 35,149 -18,920 32,420 1.49%
-
Tax Rate 28.87% 16.52% 32.43% 29.67% 28.77% - 29.72% -
Total Cost 60,796 57,618 63,243 60,067 57,575 108,015 57,698 3.55%
-
Net Worth 476,865 439,464 433,893 401,227 418,791 381,392 427,267 7.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 51,231 - 35,640 - 50,793 - 35,348 28.09%
Div Payout % 154.56% - 117.25% - 144.51% - 109.03% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 476,865 439,464 433,893 401,227 418,791 381,392 427,267 7.60%
NOSH 512,318 510,648 509,145 508,849 507,933 507,238 504,984 0.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.28% 37.01% 32.46% 34.33% 37.91% -21.24% 35.98% -
ROE 6.95% 7.70% 7.01% 7.82% 8.39% -4.96% 7.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.34 17.91 18.39 17.97 18.26 17.56 17.85 1.82%
EPS 6.47 6.63 5.97 6.17 6.92 -3.73 6.42 0.51%
DPS 10.00 0.00 7.00 0.00 10.00 0.00 7.00 26.87%
NAPS 0.9308 0.8606 0.8522 0.7885 0.8245 0.7519 0.8461 6.57%
Adjusted Per Share Value based on latest NOSH - 508,849
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.25 16.80 17.19 16.79 17.03 16.36 16.55 2.80%
EPS 6.09 6.22 5.58 5.77 6.45 -3.47 5.95 1.56%
DPS 9.41 0.00 6.54 0.00 9.33 0.00 6.49 28.13%
NAPS 0.8756 0.807 0.7967 0.7367 0.769 0.7003 0.7846 7.59%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.38 4.35 4.25 4.00 4.01 4.07 3.83 -
P/RPS 23.89 24.28 23.11 22.25 21.97 23.17 21.46 7.42%
P/EPS 67.70 65.61 71.19 64.83 57.95 -109.12 59.66 8.80%
EY 1.48 1.52 1.40 1.54 1.73 -0.92 1.68 -8.11%
DY 2.28 0.00 1.65 0.00 2.49 0.00 1.83 15.80%
P/NAPS 4.71 5.05 4.99 5.07 4.86 5.41 4.53 2.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 23/05/12 28/02/12 -
Price 4.40 4.40 4.36 4.15 4.10 4.05 4.03 -
P/RPS 24.00 24.56 23.71 23.09 22.46 23.06 22.58 4.15%
P/EPS 68.01 66.37 73.03 67.26 59.25 -108.58 62.77 5.49%
EY 1.47 1.51 1.37 1.49 1.69 -0.92 1.59 -5.10%
DY 2.27 0.00 1.61 0.00 2.44 0.00 1.74 19.41%
P/NAPS 4.73 5.11 5.12 5.26 4.97 5.39 4.76 -0.42%

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