[LITRAK] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 7.02%
YoY- 41.9%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 313,056 299,516 294,990 268,190 243,535 230,056 217,673 6.24%
PBT 135,036 130,901 153,653 139,259 112,397 106,794 88,204 7.35%
Tax -42,934 -39,662 -39,843 -31,717 -36,608 -33,359 -32,623 4.68%
NP 92,102 91,239 113,810 107,542 75,789 73,435 55,581 8.77%
-
NP to SH 92,102 91,239 113,810 107,542 75,789 73,435 55,581 8.77%
-
Tax Rate 31.79% 30.30% 25.93% 22.78% 32.57% 31.24% 36.99% -
Total Cost 220,954 208,277 181,180 160,648 167,746 156,621 162,092 5.29%
-
Net Worth 433,511 445,016 964,484 876,886 797,451 869,496 827,638 -10.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 84,917 148,684 83,480 73,229 72,422 48,245 48,201 9.89%
Div Payout % 92.20% 162.96% 73.35% 68.09% 95.56% 65.70% 86.72% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 433,511 445,016 964,484 876,886 797,451 869,496 827,638 -10.21%
NOSH 500,186 498,059 493,645 489,224 486,310 483,295 481,549 0.63%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 29.42% 30.46% 38.58% 40.10% 31.12% 31.92% 25.53% -
ROE 21.25% 20.50% 11.80% 12.26% 9.50% 8.45% 6.72% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 62.59 60.14 59.76 54.82 50.08 47.60 45.20 5.57%
EPS 18.41 18.32 23.06 21.98 15.58 15.19 11.54 8.09%
DPS 17.00 30.00 17.00 15.00 15.00 10.00 10.00 9.24%
NAPS 0.8667 0.8935 1.9538 1.7924 1.6398 1.7991 1.7187 -10.77%
Adjusted Per Share Value based on latest NOSH - 489,224
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.48 55.00 54.17 49.25 44.72 42.24 39.97 6.23%
EPS 16.91 16.75 20.90 19.75 13.92 13.48 10.21 8.76%
DPS 15.59 27.30 15.33 13.45 13.30 8.86 8.85 9.89%
NAPS 0.796 0.8171 1.771 1.6102 1.4643 1.5966 1.5197 -10.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.10 2.50 3.18 4.00 2.58 2.27 2.55 -
P/RPS 4.95 4.16 5.32 7.30 5.15 4.77 5.64 -2.15%
P/EPS 16.84 13.65 13.79 18.20 16.55 14.94 22.09 -4.42%
EY 5.94 7.33 7.25 5.50 6.04 6.69 4.53 4.61%
DY 5.48 12.00 5.35 3.75 5.81 4.41 3.92 5.73%
P/NAPS 3.58 2.80 1.63 2.23 1.57 1.26 1.48 15.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 22/08/08 28/08/07 28/08/06 19/08/05 26/08/04 -
Price 3.27 2.69 1.77 3.84 2.74 2.35 2.38 -
P/RPS 5.22 4.47 2.96 7.00 5.47 4.94 5.27 -0.15%
P/EPS 17.76 14.68 7.68 17.47 17.58 15.47 20.62 -2.45%
EY 5.63 6.81 13.03 5.72 5.69 6.47 4.85 2.51%
DY 5.20 11.15 9.60 3.91 5.47 4.26 4.20 3.62%
P/NAPS 3.77 3.01 0.91 2.14 1.67 1.31 1.38 18.22%

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