[LITRAK] QoQ Annualized Quarter 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- 0.49%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 293,033 294,618 294,496 289,940 255,912 248,366 247,700 11.84%
PBT 142,744 147,960 150,362 147,588 129,780 111,096 112,068 17.48%
Tax -37,949 -47,060 -47,664 -46,612 -29,294 -36,497 -39,232 -2.19%
NP 104,795 100,900 102,698 100,976 100,486 74,598 72,836 27.41%
-
NP to SH 104,795 100,900 102,698 100,976 100,486 74,598 72,836 27.41%
-
Tax Rate 26.59% 31.81% 31.70% 31.58% 22.57% 32.85% 35.01% -
Total Cost 188,238 193,718 191,798 188,964 155,426 173,768 174,864 5.03%
-
Net Worth 924,217 893,886 886,505 876,886 848,570 803,024 799,491 10.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 58,873 65,349 48,997 - 48,779 64,981 48,687 13.48%
Div Payout % 56.18% 64.77% 47.71% - 48.54% 87.11% 66.84% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 924,217 893,886 886,505 876,886 848,570 803,024 799,491 10.13%
NOSH 490,613 490,123 489,971 489,224 487,796 487,360 486,871 0.51%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 35.76% 34.25% 34.87% 34.83% 39.27% 30.04% 29.40% -
ROE 11.34% 11.29% 11.58% 11.52% 11.84% 9.29% 9.11% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.73 60.11 60.10 59.27 52.46 50.96 50.88 11.27%
EPS 21.36 20.59 20.96 20.64 20.60 15.31 14.96 26.77%
DPS 12.00 13.33 10.00 0.00 10.00 13.33 10.00 12.91%
NAPS 1.8838 1.8238 1.8093 1.7924 1.7396 1.6477 1.6421 9.57%
Adjusted Per Share Value based on latest NOSH - 489,224
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 53.81 54.10 54.08 53.24 46.99 45.61 45.48 11.85%
EPS 19.24 18.53 18.86 18.54 18.45 13.70 13.37 27.43%
DPS 10.81 12.00 9.00 0.00 8.96 11.93 8.94 13.48%
NAPS 1.6971 1.6414 1.6278 1.6102 1.5582 1.4745 1.468 10.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.58 3.88 4.06 4.00 2.98 2.99 2.79 -
P/RPS 5.99 6.45 6.75 6.75 5.68 5.87 5.48 6.10%
P/EPS 16.76 18.85 19.37 19.38 14.47 19.53 18.65 -6.86%
EY 5.97 5.31 5.16 5.16 6.91 5.12 5.36 7.44%
DY 3.35 3.44 2.46 0.00 3.36 4.46 3.58 -4.32%
P/NAPS 1.90 2.13 2.24 2.23 1.71 1.81 1.70 7.68%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 16/11/07 28/08/07 25/05/07 26/02/07 27/11/06 -
Price 3.74 3.80 3.98 3.84 3.82 2.86 2.90 -
P/RPS 6.26 6.32 6.62 6.48 7.28 5.61 5.70 6.44%
P/EPS 17.51 18.46 18.99 18.60 18.54 18.68 19.39 -6.56%
EY 5.71 5.42 5.27 5.37 5.39 5.35 5.16 6.97%
DY 3.21 3.51 2.51 0.00 2.62 4.66 3.45 -4.68%
P/NAPS 1.99 2.08 2.20 2.14 2.20 1.74 1.77 8.11%

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