[LITRAK] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -1.51%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 375,834 370,434 359,514 313,280 308,006 298,705 294,618 4.13%
PBT 178,525 185,304 192,806 155,116 132,049 156,033 147,960 3.17%
Tax -49,332 -56,049 -56,678 -45,777 -41,796 -45,845 -47,060 0.78%
NP 129,193 129,254 136,128 109,338 90,253 110,188 100,900 4.20%
-
NP to SH 129,193 129,254 136,128 109,338 90,253 110,188 100,900 4.20%
-
Tax Rate 27.63% 30.25% 29.40% 29.51% 31.65% 29.38% 31.81% -
Total Cost 246,641 241,180 223,386 203,941 217,753 188,517 193,718 4.10%
-
Net Worth 496,959 433,437 426,795 442,915 441,879 495,203 893,886 -9.31%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 116,452 115,284 114,336 113,593 112,982 164,754 65,349 10.09%
Div Payout % 90.14% 89.19% 83.99% 103.89% 125.18% 149.52% 64.77% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 496,959 433,437 426,795 442,915 441,879 495,203 893,886 -9.31%
NOSH 513,759 508,609 504,426 501,148 498,453 494,264 490,123 0.78%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 34.38% 34.89% 37.86% 34.90% 29.30% 36.89% 34.25% -
ROE 26.00% 29.82% 31.90% 24.69% 20.42% 22.25% 11.29% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 73.15 72.83 71.27 62.51 61.79 60.43 60.11 3.32%
EPS 25.15 25.41 26.99 21.81 18.11 22.29 20.59 3.38%
DPS 22.67 22.67 22.67 22.67 22.67 33.33 13.33 9.24%
NAPS 0.9673 0.8522 0.8461 0.8838 0.8865 1.0019 1.8238 -10.02%
Adjusted Per Share Value based on latest NOSH - 501,593
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 69.01 68.02 66.01 57.53 56.56 54.85 54.10 4.13%
EPS 23.72 23.73 25.00 20.08 16.57 20.23 18.53 4.19%
DPS 21.38 21.17 20.99 20.86 20.75 30.25 12.00 10.09%
NAPS 0.9125 0.7959 0.7837 0.8133 0.8114 0.9093 1.6414 -9.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.37 4.25 3.83 3.56 2.79 1.83 3.88 -
P/RPS 5.97 5.84 5.37 5.69 4.52 3.03 6.45 -1.27%
P/EPS 17.38 16.72 14.19 16.32 15.41 8.21 18.85 -1.34%
EY 5.75 5.98 7.05 6.13 6.49 12.18 5.31 1.33%
DY 5.19 5.33 5.92 6.37 8.12 18.21 3.44 7.08%
P/NAPS 4.52 4.99 4.53 4.03 3.15 1.83 2.13 13.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 26/02/08 -
Price 3.93 4.36 4.03 3.54 3.05 1.90 3.80 -
P/RPS 5.37 5.99 5.65 5.66 4.94 3.14 6.32 -2.67%
P/EPS 15.63 17.16 14.93 16.23 16.84 8.52 18.46 -2.73%
EY 6.40 5.83 6.70 6.16 5.94 11.73 5.42 2.80%
DY 5.77 5.20 5.62 6.40 7.43 17.54 3.51 8.62%
P/NAPS 4.06 5.12 4.76 4.01 3.44 1.90 2.08 11.78%

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