[LITRAK] YoY Cumulative 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- 45.68%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 284,591 286,911 281,876 277,826 269,636 234,960 231,005 3.53%
PBT 157,185 143,371 133,894 138,978 144,605 116,337 99,037 7.99%
Tax -38,060 -38,574 -36,999 -42,037 -42,509 -34,333 -31,347 3.28%
NP 119,125 104,797 96,895 96,941 102,096 82,004 67,690 9.87%
-
NP to SH 119,125 104,797 96,895 96,941 102,096 82,004 67,690 9.87%
-
Tax Rate 24.21% 26.91% 27.63% 30.25% 29.40% 29.51% 31.65% -
Total Cost 165,466 182,114 184,981 180,885 167,540 152,956 163,315 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 129,878 103,045 87,339 86,463 85,752 85,195 84,737 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 19.88% 18.87% 19.50% 22.37% 23.92% 18.51% 15.32% -
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 54.78 55.69 54.87 54.62 53.45 46.88 46.34 2.82%
EPS 22.93 20.34 18.86 19.06 20.24 16.36 13.58 9.11%
DPS 25.00 20.00 17.00 17.00 17.00 17.00 17.00 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 52.26 52.68 51.76 51.02 49.51 43.14 42.42 3.53%
EPS 21.87 19.24 17.79 17.80 18.75 15.06 12.43 9.86%
DPS 23.85 18.92 16.04 15.88 15.75 15.64 15.56 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 9.13 6.64 7.96 7.78 7.17 7.59 6.02 7.18%
P/EPS 21.81 18.19 23.17 22.30 18.92 21.76 20.54 1.00%
EY 4.59 5.50 4.32 4.48 5.28 4.60 4.87 -0.98%
DY 5.00 5.41 3.89 4.00 4.44 4.78 6.09 -3.23%
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 9.16 7.00 7.16 7.98 7.54 7.55 6.58 5.66%
P/EPS 21.89 19.17 20.84 22.88 19.91 21.63 22.46 -0.42%
EY 4.57 5.22 4.80 4.37 5.02 4.62 4.45 0.44%
DY 4.98 5.13 4.33 3.90 4.22 4.80 5.57 -1.84%
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