[LITRAK] QoQ 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- -158.36%
YoY- -237.3%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 93,639 91,463 92,724 89,095 90,118 89,889 89,629 2.94%
PBT 44,985 44,644 49,349 -25,148 46,131 47,252 51,222 -8.25%
Tax -14,589 -13,248 -14,200 6,228 -13,711 -14,087 -14,711 -0.55%
NP 30,396 31,396 35,149 -18,920 32,420 33,165 36,511 -11.45%
-
NP to SH 30,396 31,396 35,149 -18,920 32,420 33,165 36,511 -11.45%
-
Tax Rate 32.43% 29.67% 28.77% - 29.72% 29.81% 28.72% -
Total Cost 63,243 60,067 57,575 108,015 57,698 56,724 53,118 12.27%
-
Net Worth 433,893 401,227 418,791 381,392 427,267 392,831 407,311 4.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 35,640 - 50,793 - 35,348 - 50,360 -20.50%
Div Payout % 117.25% - 144.51% - 109.03% - 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 433,893 401,227 418,791 381,392 427,267 392,831 407,311 4.28%
NOSH 509,145 508,849 507,933 507,238 504,984 504,794 503,600 0.72%
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 32.46% 34.33% 37.91% -21.24% 35.98% 36.90% 40.74% -
ROE 7.01% 7.82% 8.39% -4.96% 7.59% 8.44% 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 18.39 17.97 18.26 17.56 17.85 17.81 17.80 2.18%
EPS 5.97 6.17 6.92 -3.73 6.42 6.57 7.25 -12.09%
DPS 7.00 0.00 10.00 0.00 7.00 0.00 10.00 -21.07%
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 17.19 16.79 17.03 16.36 16.55 16.51 16.46 2.92%
EPS 5.58 5.77 6.45 -3.47 5.95 6.09 6.70 -11.43%
DPS 6.54 0.00 9.33 0.00 6.49 0.00 9.25 -20.55%
NAPS 0.7967 0.7367 0.769 0.7003 0.7846 0.7213 0.7479 4.28%
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 23.11 22.25 21.97 23.17 21.46 20.22 21.63 4.49%
P/EPS 71.19 64.83 57.95 -109.12 59.66 54.79 53.10 21.47%
EY 1.40 1.54 1.73 -0.92 1.68 1.83 1.88 -17.76%
DY 1.65 0.00 2.49 0.00 1.83 0.00 2.60 -26.04%
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 23.71 23.09 22.46 23.06 22.58 20.22 20.79 9.11%
P/EPS 73.03 67.26 59.25 -108.58 62.77 54.79 51.03 26.85%
EY 1.37 1.49 1.69 -0.92 1.59 1.83 1.96 -21.15%
DY 1.61 0.00 2.44 0.00 1.74 0.00 2.70 -29.04%
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