[LITRAK] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -12.82%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 296,098 294,860 294,990 293,033 290,601 279,310 268,190 6.79%
PBT 148,799 150,749 153,653 142,744 157,428 148,927 139,259 4.49%
Tax -37,038 -38,294 -39,843 -37,949 -37,216 -33,510 -31,717 10.84%
NP 111,761 112,455 113,810 104,795 120,212 115,417 107,542 2.58%
-
NP to SH 111,761 112,455 113,810 104,795 120,212 115,417 107,542 2.58%
-
Tax Rate 24.89% 25.40% 25.93% 26.59% 23.64% 22.50% 22.78% -
Total Cost 184,337 182,405 181,180 188,238 170,389 163,893 160,648 9.55%
-
Net Worth 495,332 471,237 964,484 925,063 896,277 887,815 876,886 -31.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 133,253 58,946 83,480 83,480 73,550 73,392 73,229 48.77%
Div Payout % 119.23% 52.42% 73.35% 79.66% 61.18% 63.59% 68.09% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 495,332 471,237 964,484 925,063 896,277 887,815 876,886 -31.54%
NOSH 494,393 494,011 493,645 491,062 491,434 490,695 489,224 0.69%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 37.74% 38.14% 38.58% 35.76% 41.37% 41.32% 40.10% -
ROE 22.56% 23.86% 11.80% 11.33% 13.41% 13.00% 12.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.89 59.69 59.76 59.67 59.13 56.92 54.82 6.04%
EPS 22.61 22.76 23.06 21.34 24.46 23.52 21.98 1.89%
DPS 27.00 12.00 17.00 17.00 15.00 15.00 15.00 47.70%
NAPS 1.0019 0.9539 1.9538 1.8838 1.8238 1.8093 1.7924 -32.02%
Adjusted Per Share Value based on latest NOSH - 491,062
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.37 54.14 54.17 53.81 53.36 51.29 49.25 6.78%
EPS 20.52 20.65 20.90 19.24 22.07 21.19 19.75 2.57%
DPS 24.47 10.82 15.33 15.33 13.51 13.48 13.45 48.76%
NAPS 0.9095 0.8653 1.771 1.6986 1.6458 1.6302 1.6102 -31.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.83 1.74 3.18 3.58 3.88 4.06 4.00 -
P/RPS 3.06 2.92 5.32 6.00 6.56 7.13 7.30 -43.84%
P/EPS 8.10 7.64 13.79 16.78 15.86 17.26 18.20 -41.56%
EY 12.35 13.08 7.25 5.96 6.30 5.79 5.50 71.05%
DY 14.75 6.90 5.35 4.75 3.87 3.69 3.75 148.14%
P/NAPS 1.83 1.82 1.63 1.90 2.13 2.24 2.23 -12.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 22/08/08 28/05/08 26/02/08 16/11/07 28/08/07 -
Price 1.90 1.79 1.77 3.74 3.80 3.98 3.84 -
P/RPS 3.17 3.00 2.96 6.27 6.43 6.99 7.00 -40.88%
P/EPS 8.40 7.86 7.68 17.53 15.53 16.92 17.47 -38.48%
EY 11.90 12.72 13.03 5.71 6.44 5.91 5.72 62.60%
DY 14.21 6.70 9.60 4.55 3.95 3.77 3.91 135.45%
P/NAPS 1.90 1.88 0.91 1.99 2.08 2.20 2.14 -7.59%

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