[LITRAK] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -28.22%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 366,921 363,400 361,826 358,731 353,266 341,865 329,287 7.44%
PBT 113,830 114,976 117,584 119,457 162,189 153,821 143,756 -14.34%
Tax -35,809 -34,931 -35,770 -36,281 -46,313 -43,870 -40,957 -8.52%
NP 78,021 80,045 81,814 83,176 115,876 109,951 102,799 -16.72%
-
NP to SH 78,021 80,045 81,814 83,176 115,876 109,951 102,799 -16.72%
-
Tax Rate 31.46% 30.38% 30.42% 30.37% 28.55% 28.52% 28.49% -
Total Cost 288,900 283,355 280,012 275,555 237,390 231,914 226,488 17.52%
-
Net Worth 433,893 401,227 418,791 381,392 427,267 392,831 407,311 4.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 86,433 86,142 86,142 85,708 85,708 85,471 85,471 0.74%
Div Payout % 110.78% 107.62% 105.29% 103.05% 73.97% 77.74% 83.14% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 433,893 401,227 418,791 381,392 427,267 392,831 407,311 4.28%
NOSH 509,145 508,849 507,933 507,238 504,984 504,794 503,600 0.72%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.26% 22.03% 22.61% 23.19% 32.80% 32.16% 31.22% -
ROE 17.98% 19.95% 19.54% 21.81% 27.12% 27.99% 25.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.07 71.42 71.23 70.72 69.96 67.72 65.39 6.66%
EPS 15.32 15.73 16.11 16.40 22.95 21.78 20.41 -17.33%
DPS 17.00 17.00 17.00 17.00 17.00 17.00 17.00 0.00%
NAPS 0.8522 0.7885 0.8245 0.7519 0.8461 0.7782 0.8088 3.52%
Adjusted Per Share Value based on latest NOSH - 507,238
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.37 66.73 66.44 65.87 64.87 62.77 60.46 7.44%
EPS 14.33 14.70 15.02 15.27 21.28 20.19 18.88 -16.72%
DPS 15.87 15.82 15.82 15.74 15.74 15.69 15.69 0.75%
NAPS 0.7967 0.7367 0.769 0.7003 0.7846 0.7213 0.7479 4.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.25 4.00 4.01 4.07 3.83 3.60 3.85 -
P/RPS 5.90 5.60 5.63 5.75 5.47 5.32 5.89 0.11%
P/EPS 27.73 25.43 24.90 24.82 16.69 16.53 18.86 29.15%
EY 3.61 3.93 4.02 4.03 5.99 6.05 5.30 -22.49%
DY 4.00 4.25 4.24 4.18 4.44 4.72 4.42 -6.41%
P/NAPS 4.99 5.07 4.86 5.41 4.53 4.63 4.76 3.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 28/08/12 23/05/12 28/02/12 25/11/11 26/08/11 -
Price 4.36 4.15 4.10 4.05 4.03 3.60 3.70 -
P/RPS 6.05 5.81 5.76 5.73 5.76 5.32 5.66 4.52%
P/EPS 28.45 26.38 25.45 24.70 17.56 16.53 18.13 34.85%
EY 3.51 3.79 3.93 4.05 5.69 6.05 5.52 -25.95%
DY 3.90 4.10 4.15 4.20 4.22 4.72 4.59 -10.24%
P/NAPS 5.12 5.26 4.97 5.39 4.76 4.63 4.57 7.83%

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