[LITRAK] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 4.98%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 341,865 329,287 318,590 314,496 314,330 313,056 310,541 6.61%
PBT 153,821 143,756 133,921 144,628 139,287 135,036 127,328 13.41%
Tax -43,870 -40,957 -38,137 -44,349 -43,766 -42,934 -41,363 3.99%
NP 109,951 102,799 95,784 100,279 95,521 92,102 85,965 17.81%
-
NP to SH 109,951 102,799 95,784 100,279 95,521 92,102 85,965 17.81%
-
Tax Rate 28.52% 28.49% 28.48% 30.66% 31.42% 31.79% 32.49% -
Total Cost 231,914 226,488 222,806 214,217 218,809 220,954 224,576 2.16%
-
Net Worth 392,831 407,311 368,496 443,308 0 433,511 427,365 -5.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 85,471 85,471 85,130 85,130 84,917 84,917 84,704 0.60%
Div Payout % 77.74% 83.14% 88.88% 84.89% 88.90% 92.20% 98.53% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 392,831 407,311 368,496 443,308 0 433,511 427,365 -5.45%
NOSH 504,794 503,600 503,203 501,593 501,765 500,186 499,316 0.72%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 32.16% 31.22% 30.06% 31.89% 30.39% 29.42% 27.68% -
ROE 27.99% 25.24% 25.99% 22.62% 0.00% 21.25% 20.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.72 65.39 63.31 62.70 62.64 62.59 62.19 5.83%
EPS 21.78 20.41 19.03 19.99 19.04 18.41 17.22 16.93%
DPS 17.00 17.00 17.00 17.00 17.00 17.00 17.00 0.00%
NAPS 0.7782 0.8088 0.7323 0.8838 0.00 0.8667 0.8559 -6.14%
Adjusted Per Share Value based on latest NOSH - 501,593
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.77 60.46 58.50 57.75 57.72 57.48 57.02 6.60%
EPS 20.19 18.88 17.59 18.41 17.54 16.91 15.79 17.78%
DPS 15.69 15.69 15.63 15.63 15.59 15.59 15.55 0.59%
NAPS 0.7213 0.7479 0.6766 0.814 0.00 0.796 0.7847 -5.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.60 3.85 3.52 3.56 3.40 3.10 3.05 -
P/RPS 5.32 5.89 5.56 5.68 5.43 4.95 4.90 5.63%
P/EPS 16.53 18.86 18.49 17.81 17.86 16.84 17.72 -4.52%
EY 6.05 5.30 5.41 5.62 5.60 5.94 5.64 4.78%
DY 4.72 4.42 4.83 4.78 5.00 5.48 5.57 -10.44%
P/NAPS 4.63 4.76 4.81 4.03 0.00 3.58 3.56 19.12%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 31/05/10 -
Price 3.60 3.70 3.75 3.54 3.56 3.27 3.08 -
P/RPS 5.32 5.66 5.92 5.65 5.68 5.22 4.95 4.91%
P/EPS 16.53 18.13 19.70 17.71 18.70 17.76 17.89 -5.12%
EY 6.05 5.52 5.08 5.65 5.35 5.63 5.59 5.40%
DY 4.72 4.59 4.53 4.80 4.78 5.20 5.52 -9.90%
P/NAPS 4.63 4.57 5.12 4.01 0.00 3.77 3.60 18.24%

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