[LITRAK] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -8.61%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 304,517 300,920 299,516 297,541 296,098 294,860 294,990 2.13%
PBT 127,040 128,457 130,901 145,028 148,799 150,749 153,653 -11.87%
Tax -39,852 -39,374 -39,662 -42,889 -37,038 -38,294 -39,843 0.01%
NP 87,188 89,083 91,239 102,139 111,761 112,455 113,810 -16.23%
-
NP to SH 87,188 89,083 91,239 102,139 111,761 112,455 113,810 -16.23%
-
Tax Rate 31.37% 30.65% 30.30% 29.57% 24.89% 25.40% 25.93% -
Total Cost 217,329 211,837 208,277 195,402 184,337 182,405 181,180 12.85%
-
Net Worth 441,969 418,911 445,016 420,400 495,332 471,237 964,484 -40.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 84,704 148,684 148,684 98,878 133,253 58,946 83,480 0.97%
Div Payout % 97.15% 166.91% 162.96% 96.81% 119.23% 52.42% 73.35% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 441,969 418,911 445,016 420,400 495,332 471,237 964,484 -40.47%
NOSH 498,555 498,763 498,059 497,397 494,393 494,011 493,645 0.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.63% 29.60% 30.46% 34.33% 37.74% 38.14% 38.58% -
ROE 19.73% 21.27% 20.50% 24.30% 22.56% 23.86% 11.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.08 60.33 60.14 59.82 59.89 59.69 59.76 1.46%
EPS 17.49 17.86 18.32 20.53 22.61 22.76 23.06 -16.79%
DPS 17.00 30.00 30.00 20.00 27.00 12.00 17.00 0.00%
NAPS 0.8865 0.8399 0.8935 0.8452 1.0019 0.9539 1.9538 -40.86%
Adjusted Per Share Value based on latest NOSH - 497,397
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.92 55.26 55.00 54.64 54.37 54.14 54.17 2.13%
EPS 16.01 16.36 16.75 18.75 20.52 20.65 20.90 -16.23%
DPS 15.55 27.30 27.30 18.16 24.47 10.82 15.33 0.95%
NAPS 0.8116 0.7692 0.8171 0.7719 0.9095 0.8653 1.771 -40.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.79 2.92 2.50 2.09 1.83 1.74 3.18 -
P/RPS 4.57 4.84 4.16 3.49 3.06 2.92 5.32 -9.60%
P/EPS 15.95 16.35 13.65 10.18 8.10 7.64 13.79 10.15%
EY 6.27 6.12 7.33 9.83 12.35 13.08 7.25 -9.20%
DY 6.09 10.27 12.00 9.57 14.75 6.90 5.35 8.99%
P/NAPS 3.15 3.48 2.80 2.47 1.83 1.82 1.63 54.96%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 21/05/09 25/02/09 27/11/08 22/08/08 -
Price 3.05 2.80 2.69 2.30 1.90 1.79 1.77 -
P/RPS 4.99 4.64 4.47 3.84 3.17 3.00 2.96 41.51%
P/EPS 17.44 15.68 14.68 11.20 8.40 7.86 7.68 72.50%
EY 5.73 6.38 6.81 8.93 11.90 12.72 13.03 -42.08%
DY 5.57 10.71 11.15 8.70 14.21 6.70 9.60 -30.36%
P/NAPS 3.44 3.33 3.01 2.72 1.90 1.88 0.91 142.08%

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