[LITRAK] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 67.64%
YoY- 57.25%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 373,350 372,624 370,519 369,300 366,921 363,400 361,826 2.10%
PBT 174,450 175,711 176,784 179,534 113,830 114,976 117,584 29.98%
Tax -43,699 -45,842 -47,989 -48,737 -35,809 -34,931 -35,770 14.23%
NP 130,751 129,869 128,795 130,797 78,021 80,045 81,814 36.57%
-
NP to SH 130,751 129,869 128,795 130,797 78,021 80,045 81,814 36.57%
-
Tax Rate 25.05% 26.09% 27.15% 27.15% 31.46% 30.38% 30.42% -
Total Cost 242,599 242,755 241,724 238,503 288,900 283,355 280,012 -9.09%
-
Net Worth 498,438 465,625 476,865 439,464 433,893 401,227 418,791 12.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 87,302 86,872 86,872 86,433 86,433 86,142 86,142 0.89%
Div Payout % 66.77% 66.89% 67.45% 66.08% 110.78% 107.62% 105.29% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 498,438 465,625 476,865 439,464 433,893 401,227 418,791 12.27%
NOSH 515,288 513,765 512,318 510,648 509,145 508,849 507,933 0.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.02% 34.85% 34.76% 35.42% 21.26% 22.03% 22.61% -
ROE 26.23% 27.89% 27.01% 29.76% 17.98% 19.95% 19.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 72.45 72.53 72.32 72.32 72.07 71.42 71.23 1.13%
EPS 25.37 25.28 25.14 25.61 15.32 15.73 16.11 35.24%
DPS 17.00 17.00 17.00 17.00 17.00 17.00 17.00 0.00%
NAPS 0.9673 0.9063 0.9308 0.8606 0.8522 0.7885 0.8245 11.20%
Adjusted Per Share Value based on latest NOSH - 510,648
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.56 68.42 68.04 67.81 67.37 66.73 66.44 2.11%
EPS 24.01 23.85 23.65 24.02 14.33 14.70 15.02 36.59%
DPS 16.03 15.95 15.95 15.87 15.87 15.82 15.82 0.88%
NAPS 0.9152 0.855 0.8756 0.807 0.7967 0.7367 0.769 12.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.37 4.39 4.38 4.35 4.25 4.00 4.01 -
P/RPS 6.03 6.05 6.06 6.01 5.90 5.60 5.63 4.66%
P/EPS 17.22 17.37 17.42 16.98 27.73 25.43 24.90 -21.74%
EY 5.81 5.76 5.74 5.89 3.61 3.93 4.02 27.74%
DY 3.89 3.87 3.88 3.91 4.00 4.25 4.24 -5.56%
P/NAPS 4.52 4.84 4.71 5.05 4.99 5.07 4.86 -4.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 27/08/13 31/05/13 26/02/13 28/11/12 28/08/12 -
Price 3.93 4.20 4.40 4.40 4.36 4.15 4.10 -
P/RPS 5.42 5.79 6.08 6.08 6.05 5.81 5.76 -3.96%
P/EPS 15.49 16.62 17.50 17.18 28.45 26.38 25.45 -28.11%
EY 6.46 6.02 5.71 5.82 3.51 3.79 3.93 39.15%
DY 4.33 4.05 3.86 3.86 3.90 4.10 4.15 2.86%
P/NAPS 4.06 4.63 4.73 5.11 5.12 5.26 4.97 -12.58%

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