[LITRAK] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -5.34%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 383,406 381,378 375,022 368,374 359,036 312,486 304,908 3.89%
PBT 217,380 189,364 180,340 187,986 196,948 157,148 133,230 8.49%
Tax -52,652 -51,078 -49,106 -54,896 -57,596 -46,130 -41,324 4.11%
NP 164,728 138,286 131,234 133,090 139,352 111,018 91,906 10.20%
-
NP to SH 164,728 138,286 131,234 133,090 139,352 111,018 91,906 10.20%
-
Tax Rate 24.22% 26.97% 27.23% 29.20% 29.24% 29.35% 31.02% -
Total Cost 218,678 243,092 243,788 235,284 219,684 201,468 213,002 0.43%
-
Net Worth 564,885 519,551 464,962 400,845 392,343 0 418,610 5.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 155,501 103,044 - 101,673 100,833 100,188 99,681 7.68%
Div Payout % 94.40% 74.52% - 76.39% 72.36% 90.24% 108.46% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 564,885 519,551 464,962 400,845 392,343 0 418,610 5.11%
NOSH 518,338 515,223 513,033 508,365 504,167 500,940 498,405 0.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 42.96% 36.26% 34.99% 36.13% 38.81% 35.53% 30.14% -
ROE 29.16% 26.62% 28.22% 33.20% 35.52% 0.00% 21.95% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.97 74.02 73.10 72.46 71.21 62.38 61.18 3.21%
EPS 31.78 26.84 25.58 26.18 27.64 22.18 18.44 9.49%
DPS 30.00 20.00 0.00 20.00 20.00 20.00 20.00 6.98%
NAPS 1.0898 1.0084 0.9063 0.7885 0.7782 0.00 0.8399 4.43%
Adjusted Per Share Value based on latest NOSH - 508,849
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.40 70.03 68.86 67.64 65.93 57.38 55.99 3.88%
EPS 30.25 25.39 24.10 24.44 25.59 20.39 16.88 10.20%
DPS 28.55 18.92 0.00 18.67 18.52 18.40 18.30 7.69%
NAPS 1.0373 0.954 0.8538 0.736 0.7204 0.00 0.7687 5.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.14 3.90 4.39 4.00 3.60 3.40 2.92 -
P/RPS 6.95 5.27 6.01 5.52 5.06 5.45 4.77 6.47%
P/EPS 16.17 14.53 17.16 15.28 13.02 15.34 15.84 0.34%
EY 6.18 6.88 5.83 6.55 7.68 6.52 6.32 -0.37%
DY 5.84 5.13 0.00 5.00 5.56 5.88 6.85 -2.62%
P/NAPS 4.72 3.87 4.84 5.07 4.63 0.00 3.48 5.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 29/11/10 30/11/09 -
Price 5.13 3.70 4.20 4.15 3.60 3.56 2.80 -
P/RPS 6.94 5.00 5.75 5.73 5.06 5.71 4.58 7.16%
P/EPS 16.14 13.79 16.42 15.85 13.02 16.06 15.18 1.02%
EY 6.19 7.25 6.09 6.31 7.68 6.23 6.59 -1.03%
DY 5.85 5.41 0.00 4.82 5.56 5.62 7.14 -3.26%
P/NAPS 4.71 3.67 4.63 5.26 4.63 0.00 3.33 5.94%

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