[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

29-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Mar-2002

Quarter

30-Jun-2001 [#1]

Profit Trend

QoQ- -47.79%

YoY- -48.27%

Quarter Report

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Annualized Quarter Result
Revenue	155,210	153,345	152,108	149,912	137,209	136,080	135,104	9.69%
YoY %	1.22%	0.81%	1.46%	9.26%	0.83%	0.72%	-	-
Horiz. %	114.88%	113.50%	112.59%	110.96%	101.56%	100.72%	100.00%	-
PBT	134,818	123,793	121,238	58,580	111,904	113,325	113,434	12.21%
YoY %	8.91%	2.11%	106.96%	-47.65%	-1.25%	-0.10%	-	-
Horiz. %	118.85%	109.13%	106.88%	51.64%	98.65%	99.90%	100.00%	-
Tax	-32,856	-34,325	-33,544	-16,416	-31,147	-31,474	-31,590	2.65%
YoY %	4.28%	-2.33%	-104.34%	47.30%	1.04%	0.37%	-	-
Horiz. %	104.01%	108.66%	106.19%	51.97%	98.60%	99.63%	100.00%	-
NP	101,962	89,468	87,694	42,164	80,757	81,850	81,844	15.79%
YoY %	13.96%	2.02%	107.98%	-47.79%	-1.34%	0.01%	-	-
Horiz. %	124.58%	109.32%	107.15%	51.52%	98.67%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,962	89,468	87,694	42,164	80,757	81,850	81,844	15.79%
YoY %	13.96%	2.02%	107.98%	-47.79%	-1.34%	0.01%	-	-
Horiz. %	124.58%	109.32%	107.15%	51.52%	98.67%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	27.73%	27.67%	28.02%	27.83%	27.77%	27.85%	-
YoY %	-12.12%	0.22%	-1.25%	0.68%	0.22%	-0.29%	-	-
Horiz. %	87.50%	99.57%	99.35%	100.61%	99.93%	99.71%	100.00%	-
Total Cost	53,248	63,877	64,414	107,748	56,452	54,229	53,260	-0.01%
YoY %	-16.64%	-0.83%	-40.22%	90.87%	4.10%	1.82%	-	-
Horiz. %	99.98%	119.93%	120.94%	202.31%	105.99%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	608,056	598,204	596,844	452,638	582,110	585,084	588,581	2.19%
YoY %	1.65%	0.23%	31.86%	-22.24%	-0.51%	-0.59%	-	-
Horiz. %	103.31%	101.63%	101.40%	76.90%	98.90%	99.41%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	27,189	12,073	-	-	22,595	-	-	-
YoY %	125.21%	0.00%	-	-	0.00%	-	-	-
Horiz. %	120.33%	53.43%	-	-	100.00%	-	-	-
Div Payout %	26.67%	13.50%	-	-	27.98%	-	-	-
YoY %	97.56%	0.00%	-	-	0.00%	-	-	-
Horiz. %	95.32%	48.25%	-	-	100.00%	-	-	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	608,056	598,204	596,844	452,638	582,110	585,084	588,581	2.19%
YoY %	1.65%	0.23%	31.86%	-22.24%	-0.51%	-0.59%	-	-
Horiz. %	103.31%	101.63%	101.40%	76.90%	98.90%	99.41%	100.00%	-
NOSH	453,164	452,773	452,497	452,638	451,913	452,047	451,677	0.21%
YoY %	0.09%	0.06%	-0.03%	0.16%	-0.03%	0.08%	-	-
Horiz. %	100.33%	100.24%	100.18%	100.21%	100.05%	100.08%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	65.69%	58.34%	57.65%	28.13%	58.86%	60.15%	60.58%	-
YoY %	12.60%	1.20%	104.94%	-52.21%	-2.14%	-0.71%	-	-
Horiz. %	108.44%	96.30%	95.16%	46.43%	97.16%	99.29%	100.00%	-
ROE	16.77%	14.96%	14.69%	9.32%	13.87%	13.99%	13.91%	-
YoY %	12.10%	1.84%	57.62%	-32.80%	-0.86%	0.58%	-	-
Horiz. %	120.56%	107.55%	105.61%	67.00%	99.71%	100.58%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	34.25	33.87	33.62	33.12	30.36	30.10	29.91	9.46%
YoY %	1.12%	0.74%	1.51%	9.09%	0.86%	0.64%	-	-
Horiz. %	114.51%	113.24%	112.40%	110.73%	101.50%	100.64%	100.00%	-
EPS	22.50	19.76	19.38	9.32	17.87	18.11	18.12	15.54%
YoY %	13.87%	1.96%	107.94%	-47.85%	-1.33%	-0.06%	-	-
Horiz. %	124.17%	109.05%	106.95%	51.43%	98.62%	99.94%	100.00%	-
DPS	6.00	2.67	0.00	0.00	5.00	0.00	0.00	-
YoY %	124.72%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.00%	53.40%	0.00%	0.00%	100.00%	-	-	-
NAPS	1.3418	1.3212	1.319	1.00	1.2881	1.2943	1.3031	1.97%
YoY %	1.56%	0.17%	31.90%	-22.37%	-0.48%	-0.68%	-	-
Horiz. %	102.97%	101.39%	101.22%	76.74%	98.85%	99.32%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 452,638
RPS	28.50	28.16	27.93	27.53	25.19	24.99	24.81	9.69%
YoY %	1.21%	0.82%	1.45%	9.29%	0.80%	0.73%	-	-
Horiz. %	114.87%	113.50%	112.58%	110.96%	101.53%	100.73%	100.00%	-
EPS	18.72	16.43	16.10	7.74	14.83	15.03	15.03	15.77%
YoY %	13.94%	2.05%	108.01%	-47.81%	-1.33%	0.00%	-	-
Horiz. %	124.55%	109.31%	107.12%	51.50%	98.67%	100.00%	100.00%	-
DPS	4.99	2.22	0.00	0.00	4.15	0.00	0.00	-
YoY %	124.77%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.24%	53.49%	0.00%	0.00%	100.00%	-	-	-
NAPS	1.1165	1.0984	1.0959	0.8311	1.0689	1.0743	1.0808	2.19%
YoY %	1.65%	0.23%	31.86%	-22.25%	-0.50%	-0.60%	-	-
Horiz. %	103.30%	101.63%	101.40%	76.90%	98.90%	99.40%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	3.00	2.94	2.70	2.62	2.53	2.37	2.62	-
P/RPS	8.76	8.68	8.03	7.91	8.33	7.87	8.76	0.00%
YoY %	0.92%	8.09%	1.52%	-5.04%	5.84%	-10.16%	-	-
Horiz. %	100.00%	99.09%	91.67%	90.30%	95.09%	89.84%	100.00%	-
P/EPS	13.33	14.88	13.93	28.13	14.16	13.09	14.46	-5.28%
YoY %	-10.42%	6.82%	-50.48%	98.66%	8.17%	-9.47%	-	-
Horiz. %	92.19%	102.90%	96.33%	194.54%	97.93%	90.53%	100.00%	-
EY	7.50	6.72	7.18	3.56	7.06	7.64	6.92	5.51%
YoY %	11.61%	-6.41%	101.69%	-49.58%	-7.59%	10.40%	-	-
Horiz. %	108.38%	97.11%	103.76%	51.45%	102.02%	110.40%	100.00%	-
DY	2.00	0.91	0.00	0.00	1.98	0.00	0.00	-
YoY %	119.78%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.01%	45.96%	0.00%	0.00%	100.00%	-	-	-
P/NAPS	2.24	2.23	2.05	2.62	1.96	1.83	2.01	7.49%
YoY %	0.45%	8.78%	-21.76%	33.67%	7.10%	-8.96%	-	-
Horiz. %	111.44%	110.95%	101.99%	130.35%	97.51%	91.04%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	24/05/02	27/02/02	29/11/01	29/08/01	28/05/01	26/02/01	02/11/00	-
Price	3.00	2.95	2.87	2.92	2.61	2.69	2.78	-
P/RPS	8.76	8.71	8.54	8.82	8.60	8.94	9.29	-3.84%
YoY %	0.57%	1.99%	-3.17%	2.56%	-3.80%	-3.77%	-	-
Horiz. %	94.29%	93.76%	91.93%	94.94%	92.57%	96.23%	100.00%	-
P/EPS	13.33	14.93	14.81	31.35	14.61	14.86	15.34	-8.94%
YoY %	-10.72%	0.81%	-52.76%	114.58%	-1.68%	-3.13%	-	-
Horiz. %	86.90%	97.33%	96.54%	204.37%	95.24%	96.87%	100.00%	-
EY	7.50	6.70	6.75	3.19	6.85	6.73	6.52	9.79%
YoY %	11.94%	-0.74%	111.60%	-53.43%	1.78%	3.22%	-	-
Horiz. %	115.03%	102.76%	103.53%	48.93%	105.06%	103.22%	100.00%	-
DY	2.00	0.90	0.00	0.00	1.92	0.00	0.00	-
YoY %	122.22%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.17%	46.88%	0.00%	0.00%	100.00%	-	-	-
P/NAPS	2.24	2.23	2.18	2.92	2.03	2.08	2.13	3.41%
YoY %	0.45%	2.29%	-25.34%	43.84%	-2.40%	-2.35%	-	-
Horiz. %	105.16%	104.69%	102.35%	137.09%	95.31%	97.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos