[LITRAK] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 5.39%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 378,967 373,350 366,921 353,266 314,496 304,517 296,098 4.19%
PBT 181,207 174,450 113,830 162,189 144,628 127,040 148,799 3.33%
Tax -39,174 -43,699 -35,809 -46,313 -44,349 -39,852 -37,038 0.93%
NP 142,033 130,751 78,021 115,876 100,279 87,188 111,761 4.07%
-
NP to SH 142,033 130,751 78,021 115,876 100,279 87,188 111,761 4.07%
-
Tax Rate 21.62% 25.05% 31.46% 28.55% 30.66% 31.37% 24.89% -
Total Cost 236,934 242,599 288,900 237,390 214,217 217,329 184,337 4.27%
-
Net Worth 555,264 498,438 433,893 427,267 443,308 441,969 495,332 1.92%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 103,023 87,302 86,433 85,708 85,130 84,704 133,253 -4.19%
Div Payout % 72.53% 66.77% 110.78% 73.97% 84.89% 97.15% 119.23% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 555,264 498,438 433,893 427,267 443,308 441,969 495,332 1.92%
NOSH 515,231 515,288 509,145 504,984 501,593 498,555 494,393 0.69%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 37.48% 35.02% 21.26% 32.80% 31.89% 28.63% 37.74% -
ROE 25.58% 26.23% 17.98% 27.12% 22.62% 19.73% 22.56% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 73.55 72.45 72.07 69.96 62.70 61.08 59.89 3.48%
EPS 27.57 25.37 15.32 22.95 19.99 17.49 22.61 3.35%
DPS 20.00 17.00 17.00 17.00 17.00 17.00 27.00 -4.87%
NAPS 1.0777 0.9673 0.8522 0.8461 0.8838 0.8865 1.0019 1.22%
Adjusted Per Share Value based on latest NOSH - 504,984
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 69.59 68.56 67.37 64.87 57.75 55.92 54.37 4.19%
EPS 26.08 24.01 14.33 21.28 18.41 16.01 20.52 4.07%
DPS 18.92 16.03 15.87 15.74 15.63 15.55 24.47 -4.19%
NAPS 1.0196 0.9152 0.7967 0.7846 0.814 0.8116 0.9095 1.92%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.70 4.37 4.25 3.83 3.56 2.79 1.83 -
P/RPS 5.03 6.03 5.90 5.47 5.68 4.57 3.06 8.63%
P/EPS 13.42 17.22 27.73 16.69 17.81 15.95 8.10 8.77%
EY 7.45 5.81 3.61 5.99 5.62 6.27 12.35 -8.07%
DY 5.41 3.89 4.00 4.44 4.78 6.09 14.75 -15.38%
P/NAPS 3.43 4.52 4.99 4.53 4.03 3.15 1.83 11.03%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 -
Price 3.90 3.93 4.36 4.03 3.54 3.05 1.90 -
P/RPS 5.30 5.42 6.05 5.76 5.65 4.99 3.17 8.93%
P/EPS 14.15 15.49 28.45 17.56 17.71 17.44 8.40 9.07%
EY 7.07 6.46 3.51 5.69 5.65 5.73 11.90 -8.30%
DY 5.13 4.33 3.90 4.22 4.80 5.57 14.21 -15.61%
P/NAPS 3.62 4.06 5.12 4.76 4.01 3.44 1.90 11.33%

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