[LITRAK] QoQ 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- -3.19%
YoY- -6.24%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 93,568 93,943 91,474 93,639 91,463 92,724 89,095 3.31%
PBT 43,571 46,599 40,556 44,985 44,644 49,349 -25,148 -
Tax -11,101 -13,452 -6,700 -14,589 -13,248 -14,200 6,228 -
NP 32,470 33,147 33,856 30,396 31,396 35,149 -18,920 -
-
NP to SH 32,470 33,147 33,856 30,396 31,396 35,149 -18,920 -
-
Tax Rate 25.48% 28.87% 16.52% 32.43% 29.67% 28.77% - -
Total Cost 61,098 60,796 57,618 63,243 60,067 57,575 108,015 -31.58%
-
Net Worth 465,625 476,865 439,464 433,893 401,227 418,791 381,392 14.21%
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 - 35,640 - 50,793 - -
Div Payout % - 154.56% - 117.25% - 144.51% - -
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 465,625 476,865 439,464 433,893 401,227 418,791 381,392 14.21%
NOSH 513,765 512,318 510,648 509,145 508,849 507,933 507,238 0.85%
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 34.70% 35.28% 37.01% 32.46% 34.33% 37.91% -21.24% -
ROE 6.97% 6.95% 7.70% 7.01% 7.82% 8.39% -4.96% -
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 18.21 18.34 17.91 18.39 17.97 18.26 17.56 2.45%
EPS 6.32 6.47 6.63 5.97 6.17 6.92 -3.73 -
DPS 0.00 10.00 0.00 7.00 0.00 10.00 0.00 -
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 17.18 17.25 16.80 17.19 16.79 17.03 16.36 3.31%
EPS 5.96 6.09 6.22 5.58 5.77 6.45 -3.47 -
DPS 0.00 9.41 0.00 6.54 0.00 9.33 0.00 -
NAPS 0.855 0.8756 0.807 0.7967 0.7367 0.769 0.7003 14.21%
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 24.10 23.89 24.28 23.11 22.25 21.97 23.17 2.65%
P/EPS 69.46 67.70 65.61 71.19 64.83 57.95 -109.12 -
EY 1.44 1.48 1.52 1.40 1.54 1.73 -0.92 -
DY 0.00 2.28 0.00 1.65 0.00 2.49 0.00 -
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 23.06 24.00 24.56 23.71 23.09 22.46 23.06 0.00%
P/EPS 66.46 68.01 66.37 73.03 67.26 59.25 -108.58 -
EY 1.50 1.47 1.51 1.37 1.49 1.69 -0.92 -
DY 0.00 2.27 0.00 1.61 0.00 2.44 0.00 -
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