[LITRAK] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 182.51%
YoY- 219.35%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 212,054 209,345 206,384 202,708 185,135 182,968 179,442 11.76%
PBT 121,352 129,796 139,766 178,372 80,012 71,229 66,884 48.70%
Tax -32,308 -31,897 -30,918 -30,844 -27,792 -19,977 -18,738 43.74%
NP 89,044 97,898 108,848 147,528 52,220 51,252 48,146 50.61%
-
NP to SH 89,044 97,898 108,848 147,528 52,220 51,252 48,146 50.61%
-
Tax Rate 26.62% 24.57% 22.12% 17.29% 34.73% 28.05% 28.02% -
Total Cost 123,010 111,446 97,536 55,180 132,915 131,716 131,296 -4.24%
-
Net Worth 825,610 823,428 803,644 801,546 759,051 757,538 739,581 7.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 43,412 32,140 48,162 - 19,093 - - -
Div Payout % 48.75% 32.83% 44.25% - 36.56% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 825,610 823,428 803,644 801,546 759,051 757,538 739,581 7.60%
NOSH 482,361 482,101 481,628 480,860 477,330 476,319 473,877 1.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 41.99% 46.76% 52.74% 72.78% 28.21% 28.01% 26.83% -
ROE 10.79% 11.89% 13.54% 18.41% 6.88% 6.77% 6.51% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.96 43.42 42.85 42.16 38.79 38.41 37.87 10.44%
EPS 18.46 20.31 22.60 30.68 10.94 10.76 10.16 48.84%
DPS 9.00 6.67 10.00 0.00 4.00 0.00 0.00 -
NAPS 1.7116 1.708 1.6686 1.6669 1.5902 1.5904 1.5607 6.34%
Adjusted Per Share Value based on latest NOSH - 480,860
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 38.94 38.44 37.90 37.22 33.99 33.60 32.95 11.76%
EPS 16.35 17.98 19.99 27.09 9.59 9.41 8.84 50.61%
DPS 7.97 5.90 8.84 0.00 3.51 0.00 0.00 -
NAPS 1.516 1.512 1.4757 1.4718 1.3938 1.391 1.358 7.60%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.75 3.00 2.74 2.39 2.13 2.48 2.70 -
P/RPS 6.26 6.91 6.39 5.67 5.49 6.46 7.13 -8.30%
P/EPS 14.90 14.77 12.12 7.79 19.47 23.05 26.57 -31.97%
EY 6.71 6.77 8.25 12.84 5.14 4.34 3.76 47.07%
DY 3.27 2.22 3.65 0.00 1.88 0.00 0.00 -
P/NAPS 1.61 1.76 1.64 1.43 1.34 1.56 1.73 -4.67%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 21/11/03 21/08/03 26/05/03 27/02/03 25/11/02 -
Price 2.61 2.94 2.83 2.74 2.22 2.37 2.65 -
P/RPS 5.94 6.77 6.60 6.50 5.72 6.17 7.00 -10.35%
P/EPS 14.14 14.48 12.52 8.93 20.29 22.03 26.08 -33.48%
EY 7.07 6.91 7.99 11.20 4.93 4.54 3.83 50.42%
DY 3.45 2.27 3.53 0.00 1.80 0.00 0.00 -
P/NAPS 1.52 1.72 1.70 1.64 1.40 1.49 1.70 -7.18%

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