[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -54.69%
YoY- 9.56%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 185,135 182,968 179,442 173,652 155,210 153,345 152,108 14.01%
PBT 80,012 71,229 66,884 63,892 134,818 123,793 121,238 -24.21%
Tax -27,792 -19,977 -18,738 -17,696 -32,856 -34,325 -33,544 -11.79%
NP 52,220 51,252 48,146 46,196 101,962 89,468 87,694 -29.24%
-
NP to SH 52,220 51,252 48,146 46,196 101,962 89,468 87,694 -29.24%
-
Tax Rate 34.73% 28.05% 28.02% 27.70% 24.37% 27.73% 27.67% -
Total Cost 132,915 131,716 131,296 127,456 53,248 63,877 64,414 62.15%
-
Net Worth 759,051 757,538 739,581 737,108 608,056 598,204 596,844 17.40%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 19,093 - - - 27,189 12,073 - -
Div Payout % 36.56% - - - 26.67% 13.50% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 759,051 757,538 739,581 737,108 608,056 598,204 596,844 17.40%
NOSH 477,330 476,319 473,877 471,387 453,164 452,773 452,497 3.62%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 28.21% 28.01% 26.83% 26.60% 65.69% 58.34% 57.65% -
ROE 6.88% 6.77% 6.51% 6.27% 16.77% 14.96% 14.69% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 38.79 38.41 37.87 36.84 34.25 33.87 33.62 10.01%
EPS 10.94 10.76 10.16 9.80 22.50 19.76 19.38 -31.72%
DPS 4.00 0.00 0.00 0.00 6.00 2.67 0.00 -
NAPS 1.5902 1.5904 1.5607 1.5637 1.3418 1.3212 1.319 13.28%
Adjusted Per Share Value based on latest NOSH - 471,387
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.99 33.60 32.95 31.89 28.50 28.16 27.93 14.00%
EPS 9.59 9.41 8.84 8.48 18.72 16.43 16.10 -29.22%
DPS 3.51 0.00 0.00 0.00 4.99 2.22 0.00 -
NAPS 1.3938 1.391 1.358 1.3535 1.1165 1.0984 1.0959 17.40%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.13 2.48 2.70 2.80 3.00 2.94 2.70 -
P/RPS 5.49 6.46 7.13 7.60 8.76 8.68 8.03 -22.41%
P/EPS 19.47 23.05 26.57 28.57 13.33 14.88 13.93 25.03%
EY 5.14 4.34 3.76 3.50 7.50 6.72 7.18 -19.99%
DY 1.88 0.00 0.00 0.00 2.00 0.91 0.00 -
P/NAPS 1.34 1.56 1.73 1.79 2.24 2.23 2.05 -24.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 -
Price 2.22 2.37 2.65 2.77 3.00 2.95 2.87 -
P/RPS 5.72 6.17 7.00 7.52 8.76 8.71 8.54 -23.46%
P/EPS 20.29 22.03 26.08 28.27 13.33 14.93 14.81 23.37%
EY 4.93 4.54 3.83 3.54 7.50 6.70 6.75 -18.91%
DY 1.80 0.00 0.00 0.00 2.00 0.90 0.00 -
P/NAPS 1.40 1.49 1.70 1.77 2.24 2.23 2.18 -25.58%

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