[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 4.22%
YoY- -45.1%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 202,708 185,135 182,968 179,442 173,652 155,210 153,345 20.50%
PBT 178,372 80,012 71,229 66,884 63,892 134,818 123,793 27.65%
Tax -30,844 -27,792 -19,977 -18,738 -17,696 -32,856 -34,325 -6.89%
NP 147,528 52,220 51,252 48,146 46,196 101,962 89,468 39.70%
-
NP to SH 147,528 52,220 51,252 48,146 46,196 101,962 89,468 39.70%
-
Tax Rate 17.29% 34.73% 28.05% 28.02% 27.70% 24.37% 27.73% -
Total Cost 55,180 132,915 131,716 131,296 127,456 53,248 63,877 -9.32%
-
Net Worth 801,546 759,051 757,538 739,581 737,108 608,056 598,204 21.60%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 19,093 - - - 27,189 12,073 -
Div Payout % - 36.56% - - - 26.67% 13.50% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 801,546 759,051 757,538 739,581 737,108 608,056 598,204 21.60%
NOSH 480,860 477,330 476,319 473,877 471,387 453,164 452,773 4.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 72.78% 28.21% 28.01% 26.83% 26.60% 65.69% 58.34% -
ROE 18.41% 6.88% 6.77% 6.51% 6.27% 16.77% 14.96% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.16 38.79 38.41 37.87 36.84 34.25 33.87 15.76%
EPS 30.68 10.94 10.76 10.16 9.80 22.50 19.76 34.19%
DPS 0.00 4.00 0.00 0.00 0.00 6.00 2.67 -
NAPS 1.6669 1.5902 1.5904 1.5607 1.5637 1.3418 1.3212 16.80%
Adjusted Per Share Value based on latest NOSH - 479,846
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 37.22 33.99 33.60 32.95 31.89 28.50 28.16 20.49%
EPS 27.09 9.59 9.41 8.84 8.48 18.72 16.43 39.69%
DPS 0.00 3.51 0.00 0.00 0.00 4.99 2.22 -
NAPS 1.4718 1.3938 1.391 1.358 1.3535 1.1165 1.0984 21.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.39 2.13 2.48 2.70 2.80 3.00 2.94 -
P/RPS 5.67 5.49 6.46 7.13 7.60 8.76 8.68 -24.77%
P/EPS 7.79 19.47 23.05 26.57 28.57 13.33 14.88 -35.12%
EY 12.84 5.14 4.34 3.76 3.50 7.50 6.72 54.16%
DY 0.00 1.88 0.00 0.00 0.00 2.00 0.91 -
P/NAPS 1.43 1.34 1.56 1.73 1.79 2.24 2.23 -25.69%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 27/02/03 25/11/02 27/08/02 24/05/02 27/02/02 -
Price 2.74 2.22 2.37 2.65 2.77 3.00 2.95 -
P/RPS 6.50 5.72 6.17 7.00 7.52 8.76 8.71 -17.76%
P/EPS 8.93 20.29 22.03 26.08 28.27 13.33 14.93 -29.07%
EY 11.20 4.93 4.54 3.83 3.54 7.50 6.70 40.98%
DY 0.00 1.80 0.00 0.00 0.00 2.00 0.90 -
P/NAPS 1.64 1.40 1.49 1.70 1.77 2.24 2.23 -18.57%

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