[LITRAK] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 69.03%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 384,696 383,184 375,772 370,896 358,516 315,728 305,668 3.90%
PBT 227,728 191,924 186,396 197,396 204,888 165,548 134,716 9.13%
Tax -53,772 -51,432 -53,808 -56,800 -58,844 -47,564 -41,280 4.50%
NP 173,956 140,492 132,588 140,596 146,044 117,984 93,436 10.90%
-
NP to SH 173,956 140,492 132,588 140,596 146,044 117,984 93,436 10.90%
-
Tax Rate 23.61% 26.80% 28.87% 28.77% 28.72% 28.73% 30.64% -
Total Cost 210,740 242,692 243,184 230,300 212,472 197,744 212,232 -0.11%
-
Net Worth 587,979 536,578 476,865 418,791 407,311 433,511 445,016 4.75%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 309,897 205,999 204,927 203,173 201,440 200,074 199,223 7.63%
Div Payout % 178.15% 146.63% 154.56% 144.51% 137.93% 169.58% 213.22% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 587,979 536,578 476,865 418,791 407,311 433,511 445,016 4.75%
NOSH 516,496 514,999 512,318 507,933 503,600 500,186 498,059 0.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 45.22% 36.66% 35.28% 37.91% 40.74% 37.37% 30.57% -
ROE 29.59% 26.18% 27.80% 33.57% 35.86% 27.22% 21.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 74.48 74.40 73.35 73.02 71.19 63.12 61.37 3.27%
EPS 33.68 27.28 25.88 27.68 29.00 23.60 18.76 10.23%
DPS 60.00 40.00 40.00 40.00 40.00 40.00 40.00 6.98%
NAPS 1.1384 1.0419 0.9308 0.8245 0.8088 0.8667 0.8935 4.11%
Adjusted Per Share Value based on latest NOSH - 507,933
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 70.64 70.36 69.00 68.10 65.83 57.97 56.13 3.90%
EPS 31.94 25.80 24.35 25.82 26.82 21.66 17.16 10.90%
DPS 56.90 37.83 37.63 37.31 36.99 36.74 36.58 7.63%
NAPS 1.0797 0.9853 0.8756 0.769 0.7479 0.796 0.8171 4.75%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.25 3.87 4.38 4.01 3.85 3.10 2.50 -
P/RPS 5.71 5.20 5.97 5.49 5.41 4.91 4.07 5.80%
P/EPS 12.62 14.19 16.92 14.49 13.28 13.14 13.33 -0.90%
EY 7.92 7.05 5.91 6.90 7.53 7.61 7.50 0.91%
DY 14.12 10.34 9.13 9.98 10.39 12.90 16.00 -2.06%
P/NAPS 3.73 3.71 4.71 4.86 4.76 3.58 2.80 4.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 27/08/13 28/08/12 26/08/11 26/08/10 27/08/09 -
Price 4.60 3.90 4.40 4.10 3.70 3.27 2.69 -
P/RPS 6.18 5.24 6.00 5.61 5.20 5.18 4.38 5.90%
P/EPS 13.66 14.30 17.00 14.81 12.76 13.86 14.34 -0.80%
EY 7.32 6.99 5.88 6.75 7.84 7.21 6.97 0.81%
DY 13.04 10.26 9.09 9.76 10.81 12.23 14.87 -2.16%
P/NAPS 4.04 3.74 4.73 4.97 4.57 3.77 3.01 5.02%

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