[LITRAK] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -65.69%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 93,943 92,724 89,629 78,932 76,417 74,442 72,485 4.41%
PBT 46,599 49,349 51,222 41,387 33,679 47,806 36,897 3.96%
Tax -13,452 -14,200 -14,711 -11,891 -10,320 -13,547 -11,653 2.41%
NP 33,147 35,149 36,511 29,496 23,359 34,259 25,244 4.63%
-
NP to SH 33,147 35,149 36,511 29,496 23,359 34,259 25,244 4.63%
-
Tax Rate 28.87% 28.77% 28.72% 28.73% 30.64% 28.34% 31.58% -
Total Cost 60,796 57,575 53,118 49,436 53,058 40,183 47,241 4.28%
-
Net Worth 476,865 418,791 407,311 433,511 445,016 964,484 876,886 -9.64%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 51,231 50,793 50,360 50,018 49,805 - - -
Div Payout % 154.56% 144.51% 137.93% 169.58% 213.22% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 476,865 418,791 407,311 433,511 445,016 964,484 876,886 -9.64%
NOSH 512,318 507,933 503,600 500,186 498,059 493,645 489,224 0.77%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 35.28% 37.91% 40.74% 37.37% 30.57% 46.02% 34.83% -
ROE 6.95% 8.39% 8.96% 6.80% 5.25% 3.55% 2.88% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.34 18.26 17.80 15.78 15.34 15.08 14.82 3.61%
EPS 6.47 6.92 7.25 5.90 4.69 6.94 5.16 3.83%
DPS 10.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 0.9308 0.8245 0.8088 0.8667 0.8935 1.9538 1.7924 -10.33%
Adjusted Per Share Value based on latest NOSH - 500,186
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.25 17.03 16.46 14.49 14.03 13.67 13.31 4.41%
EPS 6.09 6.45 6.70 5.42 4.29 6.29 4.64 4.63%
DPS 9.41 9.33 9.25 9.18 9.15 0.00 0.00 -
NAPS 0.8756 0.769 0.7479 0.796 0.8171 1.771 1.6102 -9.64%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.38 4.01 3.85 3.10 2.50 3.18 4.00 -
P/RPS 23.89 21.97 21.63 19.64 16.29 21.09 27.00 -2.01%
P/EPS 67.70 57.95 53.10 52.57 53.30 45.82 77.52 -2.23%
EY 1.48 1.73 1.88 1.90 1.88 2.18 1.29 2.31%
DY 2.28 2.49 2.60 3.23 4.00 0.00 0.00 -
P/NAPS 4.71 4.86 4.76 3.58 2.80 1.63 2.23 13.25%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 26/08/11 26/08/10 27/08/09 22/08/08 28/08/07 -
Price 4.40 4.10 3.70 3.27 2.69 1.77 3.84 -
P/RPS 24.00 22.46 20.79 20.72 17.53 11.74 25.92 -1.27%
P/EPS 68.01 59.25 51.03 55.45 57.36 25.50 74.42 -1.48%
EY 1.47 1.69 1.96 1.80 1.74 3.92 1.34 1.55%
DY 2.27 2.44 2.70 3.06 3.72 0.00 0.00 -
P/NAPS 4.73 4.97 4.57 3.77 3.01 0.91 2.14 14.11%

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