[LITRAK] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -2.88%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 379,454 382,548 375,834 370,434 359,514 313,280 308,006 3.53%
PBT 209,580 191,161 178,525 185,304 192,806 155,116 132,049 7.99%
Tax -50,746 -51,432 -49,332 -56,049 -56,678 -45,777 -41,796 3.28%
NP 158,833 139,729 129,193 129,254 136,128 109,338 90,253 9.87%
-
NP to SH 158,833 139,729 129,193 129,254 136,128 109,338 90,253 9.87%
-
Tax Rate 24.21% 26.91% 27.63% 30.25% 29.40% 29.51% 31.65% -
Total Cost 220,621 242,818 246,641 241,180 223,386 203,941 217,753 0.21%
-
Net Worth 599,261 555,259 496,959 433,437 426,795 442,915 441,879 5.20%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 173,171 137,393 116,452 115,284 114,336 113,593 112,982 7.37%
Div Payout % 109.03% 98.33% 90.14% 89.19% 83.99% 103.89% 125.18% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 599,261 555,259 496,959 433,437 426,795 442,915 441,879 5.20%
NOSH 519,515 515,226 513,759 508,609 504,426 501,148 498,453 0.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 41.86% 36.53% 34.38% 34.89% 37.86% 34.90% 29.30% -
ROE 26.50% 25.16% 26.00% 29.82% 31.90% 24.69% 20.42% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.04 74.25 73.15 72.83 71.27 62.51 61.79 2.82%
EPS 30.57 27.12 25.15 25.41 26.99 21.81 18.11 9.11%
DPS 33.33 26.67 22.67 22.67 22.67 22.67 22.67 6.63%
NAPS 1.1535 1.0777 0.9673 0.8522 0.8461 0.8838 0.8865 4.48%
Adjusted Per Share Value based on latest NOSH - 509,145
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.68 70.24 69.01 68.02 66.01 57.53 56.56 3.53%
EPS 29.17 25.66 23.72 23.73 25.00 20.08 16.57 9.87%
DPS 31.80 25.23 21.38 21.17 20.99 20.86 20.75 7.37%
NAPS 1.1004 1.0196 0.9125 0.7959 0.7837 0.8133 0.8114 5.20%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.00 3.70 4.37 4.25 3.83 3.56 2.79 -
P/RPS 6.85 4.98 5.97 5.84 5.37 5.69 4.52 7.17%
P/EPS 16.35 13.64 17.38 16.72 14.19 16.32 15.41 0.99%
EY 6.11 7.33 5.75 5.98 7.05 6.13 6.49 -1.00%
DY 6.67 7.21 5.19 5.33 5.92 6.37 8.12 -3.22%
P/NAPS 4.33 3.43 4.52 4.99 4.53 4.03 3.15 5.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 -
Price 5.02 3.90 3.93 4.36 4.03 3.54 3.05 -
P/RPS 6.87 5.25 5.37 5.99 5.65 5.66 4.94 5.64%
P/EPS 16.42 14.38 15.63 17.16 14.93 16.23 16.84 -0.41%
EY 6.09 6.95 6.40 5.83 6.70 6.16 5.94 0.41%
DY 6.64 6.84 5.77 5.20 5.62 6.40 7.43 -1.85%
P/NAPS 4.35 3.62 4.06 5.12 4.76 4.01 3.44 3.98%

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