[LITRAK] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -2.09%
YoY- -5.7%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 136,020 96,174 95,796 93,943 92,724 89,629 78,932 9.48%
PBT 81,057 56,932 47,981 46,599 49,349 51,222 41,387 11.84%
Tax -19,970 -13,443 -12,858 -13,452 -14,200 -14,711 -11,891 9.01%
NP 61,087 43,489 35,123 33,147 35,149 36,511 29,496 12.88%
-
NP to SH 61,087 43,489 35,123 33,147 35,149 36,511 29,496 12.88%
-
Tax Rate 24.64% 23.61% 26.80% 28.87% 28.77% 28.72% 28.73% -
Total Cost 74,933 52,685 60,673 60,796 57,575 53,118 49,436 7.17%
-
Net Worth 674,990 587,979 536,578 476,865 418,791 407,311 433,511 7.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 52,300 77,474 51,499 51,231 50,793 50,360 50,018 0.74%
Div Payout % 85.62% 178.15% 146.63% 154.56% 144.51% 137.93% 169.58% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 674,990 587,979 536,578 476,865 418,791 407,311 433,511 7.65%
NOSH 523,005 516,496 514,999 512,318 507,933 503,600 500,186 0.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 44.91% 45.22% 36.66% 35.28% 37.91% 40.74% 37.37% -
ROE 9.05% 7.40% 6.55% 6.95% 8.39% 8.96% 6.80% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.01 18.62 18.60 18.34 18.26 17.80 15.78 8.67%
EPS 11.68 8.42 6.82 6.47 6.92 7.25 5.90 12.04%
DPS 10.00 15.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 1.2906 1.1384 1.0419 0.9308 0.8245 0.8088 0.8667 6.85%
Adjusted Per Share Value based on latest NOSH - 512,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.98 17.66 17.59 17.25 17.03 16.46 14.49 9.49%
EPS 11.22 7.99 6.45 6.09 6.45 6.70 5.42 12.88%
DPS 9.60 14.23 9.46 9.41 9.33 9.25 9.18 0.74%
NAPS 1.2394 1.0797 0.9853 0.8756 0.769 0.7479 0.796 7.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.69 4.25 3.87 4.38 4.01 3.85 3.10 -
P/RPS 21.88 22.82 20.81 23.89 21.97 21.63 19.64 1.81%
P/EPS 48.72 50.48 56.74 67.70 57.95 53.10 52.57 -1.25%
EY 2.05 1.98 1.76 1.48 1.73 1.88 1.90 1.27%
DY 1.76 3.53 2.58 2.28 2.49 2.60 3.23 -9.61%
P/NAPS 4.41 3.73 3.71 4.71 4.86 4.76 3.58 3.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 27/08/13 28/08/12 26/08/11 26/08/10 -
Price 5.90 4.60 3.90 4.40 4.10 3.70 3.27 -
P/RPS 22.69 24.70 20.97 24.00 22.46 20.79 20.72 1.52%
P/EPS 50.51 54.63 57.18 68.01 59.25 51.03 55.45 -1.54%
EY 1.98 1.83 1.75 1.47 1.69 1.96 1.80 1.59%
DY 1.69 3.26 2.56 2.27 2.44 2.70 3.06 -9.41%
P/NAPS 4.57 4.04 3.74 4.73 4.97 4.57 3.77 3.25%

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