[LITRAK] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -4.48%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 353,266 341,865 329,287 318,590 314,496 314,330 313,056 8.36%
PBT 162,189 153,821 143,756 133,921 144,628 139,287 135,036 12.95%
Tax -46,313 -43,870 -40,957 -38,137 -44,349 -43,766 -42,934 5.16%
NP 115,876 109,951 102,799 95,784 100,279 95,521 92,102 16.49%
-
NP to SH 115,876 109,951 102,799 95,784 100,279 95,521 92,102 16.49%
-
Tax Rate 28.55% 28.52% 28.49% 28.48% 30.66% 31.42% 31.79% -
Total Cost 237,390 231,914 226,488 222,806 214,217 218,809 220,954 4.88%
-
Net Worth 427,267 392,831 407,311 368,496 443,308 0 433,511 -0.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 85,708 85,471 85,471 85,130 85,130 84,917 84,917 0.61%
Div Payout % 73.97% 77.74% 83.14% 88.88% 84.89% 88.90% 92.20% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 427,267 392,831 407,311 368,496 443,308 0 433,511 -0.95%
NOSH 504,984 504,794 503,600 503,203 501,593 501,765 500,186 0.63%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 32.80% 32.16% 31.22% 30.06% 31.89% 30.39% 29.42% -
ROE 27.12% 27.99% 25.24% 25.99% 22.62% 0.00% 21.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 69.96 67.72 65.39 63.31 62.70 62.64 62.59 7.68%
EPS 22.95 21.78 20.41 19.03 19.99 19.04 18.41 15.78%
DPS 17.00 17.00 17.00 17.00 17.00 17.00 17.00 0.00%
NAPS 0.8461 0.7782 0.8088 0.7323 0.8838 0.00 0.8667 -1.58%
Adjusted Per Share Value based on latest NOSH - 503,203
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.87 62.77 60.46 58.50 57.75 57.72 57.48 8.37%
EPS 21.28 20.19 18.88 17.59 18.41 17.54 16.91 16.51%
DPS 15.74 15.69 15.69 15.63 15.63 15.59 15.59 0.63%
NAPS 0.7846 0.7213 0.7479 0.6766 0.814 0.00 0.796 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.83 3.60 3.85 3.52 3.56 3.40 3.10 -
P/RPS 5.47 5.32 5.89 5.56 5.68 5.43 4.95 6.86%
P/EPS 16.69 16.53 18.86 18.49 17.81 17.86 16.84 -0.59%
EY 5.99 6.05 5.30 5.41 5.62 5.60 5.94 0.55%
DY 4.44 4.72 4.42 4.83 4.78 5.00 5.48 -13.05%
P/NAPS 4.53 4.63 4.76 4.81 4.03 0.00 3.58 16.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 -
Price 4.03 3.60 3.70 3.75 3.54 3.56 3.27 -
P/RPS 5.76 5.32 5.66 5.92 5.65 5.68 5.22 6.76%
P/EPS 17.56 16.53 18.13 19.70 17.71 18.70 17.76 -0.75%
EY 5.69 6.05 5.52 5.08 5.65 5.35 5.63 0.70%
DY 4.22 4.72 4.59 4.53 4.80 4.78 5.20 -12.96%
P/NAPS 4.76 4.63 4.57 5.12 4.01 0.00 3.77 16.76%

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