[LITRAK] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -0.62%
YoY- -7.03%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 300,920 299,516 297,541 296,098 294,860 294,990 293,033 1.78%
PBT 128,457 130,901 145,028 148,799 150,749 153,653 142,744 -6.78%
Tax -39,374 -39,662 -42,889 -37,038 -38,294 -39,843 -37,949 2.48%
NP 89,083 91,239 102,139 111,761 112,455 113,810 104,795 -10.25%
-
NP to SH 89,083 91,239 102,139 111,761 112,455 113,810 104,795 -10.25%
-
Tax Rate 30.65% 30.30% 29.57% 24.89% 25.40% 25.93% 26.59% -
Total Cost 211,837 208,277 195,402 184,337 182,405 181,180 188,238 8.18%
-
Net Worth 418,911 445,016 420,400 495,332 471,237 964,484 925,063 -41.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 148,684 148,684 98,878 133,253 58,946 83,480 83,480 46.88%
Div Payout % 166.91% 162.96% 96.81% 119.23% 52.42% 73.35% 79.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 418,911 445,016 420,400 495,332 471,237 964,484 925,063 -41.00%
NOSH 498,763 498,059 497,397 494,393 494,011 493,645 491,062 1.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.60% 30.46% 34.33% 37.74% 38.14% 38.58% 35.76% -
ROE 21.27% 20.50% 24.30% 22.56% 23.86% 11.80% 11.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.33 60.14 59.82 59.89 59.69 59.76 59.67 0.73%
EPS 17.86 18.32 20.53 22.61 22.76 23.06 21.34 -11.18%
DPS 30.00 30.00 20.00 27.00 12.00 17.00 17.00 45.98%
NAPS 0.8399 0.8935 0.8452 1.0019 0.9539 1.9538 1.8838 -41.60%
Adjusted Per Share Value based on latest NOSH - 494,393
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.26 55.00 54.64 54.37 54.14 54.17 53.81 1.78%
EPS 16.36 16.75 18.75 20.52 20.65 20.90 19.24 -10.23%
DPS 27.30 27.30 18.16 24.47 10.82 15.33 15.33 46.86%
NAPS 0.7692 0.8171 0.7719 0.9095 0.8653 1.771 1.6986 -41.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.92 2.50 2.09 1.83 1.74 3.18 3.58 -
P/RPS 4.84 4.16 3.49 3.06 2.92 5.32 6.00 -13.33%
P/EPS 16.35 13.65 10.18 8.10 7.64 13.79 16.78 -1.71%
EY 6.12 7.33 9.83 12.35 13.08 7.25 5.96 1.78%
DY 10.27 12.00 9.57 14.75 6.90 5.35 4.75 67.12%
P/NAPS 3.48 2.80 2.47 1.83 1.82 1.63 1.90 49.64%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 22/08/08 28/05/08 -
Price 2.80 2.69 2.30 1.90 1.79 1.77 3.74 -
P/RPS 4.64 4.47 3.84 3.17 3.00 2.96 6.27 -18.16%
P/EPS 15.68 14.68 11.20 8.40 7.86 7.68 17.53 -7.15%
EY 6.38 6.81 8.93 11.90 12.72 13.03 5.71 7.66%
DY 10.71 11.15 8.70 14.21 6.70 9.60 4.55 76.85%
P/NAPS 3.33 3.01 2.72 1.90 1.88 0.91 1.99 40.90%

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