[LITRAK] YoY Cumulative 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- 89.32%
YoY- -4.49%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 191,703 190,689 187,511 184,187 179,518 156,243 152,454 3.89%
PBT 108,690 94,682 90,170 93,993 98,474 78,574 66,615 8.49%
Tax -26,326 -25,539 -24,553 -27,448 -28,798 -23,065 -20,662 4.11%
NP 82,364 69,143 65,617 66,545 69,676 55,509 45,953 10.20%
-
NP to SH 82,364 69,143 65,617 66,545 69,676 55,509 45,953 10.20%
-
Tax Rate 24.22% 26.97% 27.23% 29.20% 29.24% 29.35% 31.02% -
Total Cost 109,339 121,546 121,894 117,642 109,842 100,734 106,501 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 77,750 51,522 - 50,836 50,416 50,094 49,840 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 14.58% 13.31% 14.11% 16.60% 17.76% 0.00% 10.98% -
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 36.98 37.01 36.55 36.23 35.61 31.19 30.59 3.21%
EPS 15.89 13.42 12.79 13.09 13.82 11.09 9.22 9.49%
DPS 15.00 10.00 0.00 10.00 10.00 10.00 10.00 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 35.20 35.01 34.43 33.82 32.96 28.69 27.99 3.89%
EPS 15.12 12.70 12.05 12.22 12.79 10.19 8.44 10.20%
DPS 14.28 9.46 0.00 9.33 9.26 9.20 9.15 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 13.90 10.54 12.01 11.04 10.11 10.90 9.55 6.45%
P/EPS 32.35 29.06 34.32 30.56 26.05 30.68 31.67 0.35%
EY 3.09 3.44 2.91 3.27 3.84 3.26 3.16 -0.37%
DY 2.92 2.56 0.00 2.50 2.78 2.94 3.42 -2.59%
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 13.87 10.00 11.49 11.45 10.11 11.41 9.15 7.17%
P/EPS 32.28 27.57 32.84 31.70 26.05 32.13 30.37 1.02%
EY 3.10 3.63 3.05 3.15 3.84 3.11 3.29 -0.98%
DY 2.92 2.70 0.00 2.41 2.78 2.81 3.57 -3.29%
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