[LITRAK] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -9.16%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 94,893 93,568 91,463 89,889 77,311 76,037 74,633 4.08%
PBT 46,701 43,571 44,644 47,252 37,187 32,936 35,380 4.73%
Tax -12,681 -11,101 -13,248 -14,087 -11,174 -10,342 -10,630 2.98%
NP 34,020 32,470 31,396 33,165 26,013 22,594 24,750 5.44%
-
NP to SH 34,020 32,470 31,396 33,165 26,013 22,594 24,750 5.44%
-
Tax Rate 27.15% 25.48% 29.67% 29.81% 30.05% 31.40% 30.05% -
Total Cost 60,873 61,098 60,067 56,724 51,298 53,443 49,883 3.37%
-
Net Worth 519,784 465,625 401,227 392,831 0 418,911 471,237 1.64%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 519,784 465,625 401,227 392,831 0 418,911 471,237 1.64%
NOSH 515,454 513,765 508,849 504,794 501,765 498,763 494,011 0.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 35.85% 34.70% 34.33% 36.90% 33.65% 29.71% 33.16% -
ROE 6.55% 6.97% 7.82% 8.44% 0.00% 5.39% 5.25% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.41 18.21 17.97 17.81 15.41 15.25 15.11 3.34%
EPS 6.60 6.32 6.17 6.57 5.19 4.53 5.01 4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0084 0.9063 0.7885 0.7782 0.00 0.8399 0.9539 0.92%
Adjusted Per Share Value based on latest NOSH - 504,794
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.42 17.18 16.79 16.51 14.20 13.96 13.70 4.08%
EPS 6.25 5.96 5.77 6.09 4.78 4.15 4.54 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9544 0.855 0.7367 0.7213 0.00 0.7692 0.8653 1.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.90 4.39 4.00 3.60 3.40 2.92 1.74 -
P/RPS 21.18 24.10 22.25 20.22 22.07 19.15 11.52 10.67%
P/EPS 59.09 69.46 64.83 54.79 65.58 64.46 34.73 9.25%
EY 1.69 1.44 1.54 1.83 1.52 1.55 2.88 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 4.84 5.07 4.63 0.00 3.48 1.82 13.39%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 28/11/12 25/11/11 29/11/10 30/11/09 27/11/08 -
Price 3.70 4.20 4.15 3.60 3.56 2.80 1.79 -
P/RPS 20.10 23.06 23.09 20.22 23.11 18.37 11.85 9.20%
P/EPS 56.06 66.46 67.26 54.79 68.67 61.81 35.73 7.79%
EY 1.78 1.50 1.49 1.83 1.46 1.62 2.80 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 4.63 5.26 4.63 0.00 3.33 1.88 11.78%

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