[LITRAK] YoY 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- -10.68%
YoY- -5.33%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 95,529 94,893 93,568 91,463 89,889 77,311 76,037 3.87%
PBT 51,758 46,701 43,571 44,644 47,252 37,187 32,936 7.82%
Tax -12,883 -12,681 -11,101 -13,248 -14,087 -11,174 -10,342 3.72%
NP 38,875 34,020 32,470 31,396 33,165 26,013 22,594 9.46%
-
NP to SH 38,875 34,020 32,470 31,396 33,165 26,013 22,594 9.46%
-
Tax Rate 24.89% 27.15% 25.48% 29.67% 29.81% 30.05% 31.40% -
Total Cost 56,654 60,873 61,098 60,067 56,724 51,298 53,443 0.97%
-
Net Worth 567,148 519,784 465,625 401,227 392,831 0 418,911 5.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 567,148 519,784 465,625 401,227 392,831 0 418,911 5.17%
NOSH 520,415 515,454 513,765 508,849 504,794 501,765 498,763 0.71%
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 40.69% 35.85% 34.70% 34.33% 36.90% 33.65% 29.71% -
ROE 6.85% 6.55% 6.97% 7.82% 8.44% 0.00% 5.39% -
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 18.36 18.41 18.21 17.97 17.81 15.41 15.25 3.14%
EPS 7.47 6.60 6.32 6.17 6.57 5.19 4.53 8.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 17.54 17.42 17.18 16.79 16.51 14.20 13.96 3.87%
EPS 7.14 6.25 5.96 5.77 6.09 4.78 4.15 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0414 0.9544 0.855 0.7367 0.7213 0.00 0.7692 5.17%
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 28.00 21.18 24.10 22.25 20.22 22.07 19.15 6.53%
P/EPS 68.81 59.09 69.46 64.83 54.79 65.58 64.46 1.09%
EY 1.45 1.69 1.44 1.54 1.83 1.52 1.55 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 27.95 20.10 23.06 23.09 20.22 23.11 18.37 7.24%
P/EPS 68.67 56.06 66.46 67.26 54.79 68.67 61.81 1.76%
EY 1.46 1.78 1.50 1.49 1.83 1.46 1.62 -1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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