[LITRAK] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 11.38%
YoY- 278.94%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 94,365 93,568 93,943 91,474 93,639 91,463 92,724 1.17%
PBT 43,724 43,571 46,599 40,556 44,985 44,644 49,349 -7.73%
Tax -12,446 -11,101 -13,452 -6,700 -14,589 -13,248 -14,200 -8.39%
NP 31,278 32,470 33,147 33,856 30,396 31,396 35,149 -7.46%
-
NP to SH 31,278 32,470 33,147 33,856 30,396 31,396 35,149 -7.46%
-
Tax Rate 28.46% 25.48% 28.87% 16.52% 32.43% 29.67% 28.77% -
Total Cost 63,087 61,098 60,796 57,618 63,243 60,067 57,575 6.26%
-
Net Worth 498,438 465,625 476,865 439,464 433,893 401,227 418,791 12.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,070 - 51,231 - 35,640 - 50,793 -20.35%
Div Payout % 115.32% - 154.56% - 117.25% - 144.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 498,438 465,625 476,865 439,464 433,893 401,227 418,791 12.27%
NOSH 515,288 513,765 512,318 510,648 509,145 508,849 507,933 0.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 33.15% 34.70% 35.28% 37.01% 32.46% 34.33% 37.91% -
ROE 6.28% 6.97% 6.95% 7.70% 7.01% 7.82% 8.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.31 18.21 18.34 17.91 18.39 17.97 18.26 0.18%
EPS 6.07 6.32 6.47 6.63 5.97 6.17 6.92 -8.34%
DPS 7.00 0.00 10.00 0.00 7.00 0.00 10.00 -21.11%
NAPS 0.9673 0.9063 0.9308 0.8606 0.8522 0.7885 0.8245 11.20%
Adjusted Per Share Value based on latest NOSH - 510,648
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.33 17.18 17.25 16.80 17.19 16.79 17.03 1.16%
EPS 5.74 5.96 6.09 6.22 5.58 5.77 6.45 -7.46%
DPS 6.62 0.00 9.41 0.00 6.54 0.00 9.33 -20.39%
NAPS 0.9152 0.855 0.8756 0.807 0.7967 0.7367 0.769 12.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.37 4.39 4.38 4.35 4.25 4.00 4.01 -
P/RPS 23.86 24.10 23.89 24.28 23.11 22.25 21.97 5.63%
P/EPS 71.99 69.46 67.70 65.61 71.19 64.83 57.95 15.51%
EY 1.39 1.44 1.48 1.52 1.40 1.54 1.73 -13.53%
DY 1.60 0.00 2.28 0.00 1.65 0.00 2.49 -25.47%
P/NAPS 4.52 4.84 4.71 5.05 4.99 5.07 4.86 -4.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 -
Price 3.93 4.20 4.40 4.40 4.36 4.15 4.10 -
P/RPS 21.46 23.06 24.00 24.56 23.71 23.09 22.46 -2.98%
P/EPS 64.74 66.46 68.01 66.37 73.03 67.26 59.25 6.06%
EY 1.54 1.50 1.47 1.51 1.37 1.49 1.69 -5.99%
DY 1.78 0.00 2.27 0.00 1.61 0.00 2.44 -18.91%
P/NAPS 4.06 4.63 4.73 5.11 5.12 5.26 4.97 -12.58%

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