[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 2.02%
YoY- 9.31%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 179,442 173,652 155,210 153,345 152,108 149,912 137,209 19.57%
PBT 66,884 63,892 134,818 123,793 121,238 58,580 111,904 -29.02%
Tax -18,738 -17,696 -32,856 -34,325 -33,544 -16,416 -31,147 -28.71%
NP 48,146 46,196 101,962 89,468 87,694 42,164 80,757 -29.14%
-
NP to SH 48,146 46,196 101,962 89,468 87,694 42,164 80,757 -29.14%
-
Tax Rate 28.02% 27.70% 24.37% 27.73% 27.67% 28.02% 27.83% -
Total Cost 131,296 127,456 53,248 63,877 64,414 107,748 56,452 75.45%
-
Net Worth 739,581 737,108 608,056 598,204 596,844 452,638 582,110 17.28%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 27,189 12,073 - - 22,595 -
Div Payout % - - 26.67% 13.50% - - 27.98% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 739,581 737,108 608,056 598,204 596,844 452,638 582,110 17.28%
NOSH 473,877 471,387 453,164 452,773 452,497 452,638 451,913 3.21%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 26.83% 26.60% 65.69% 58.34% 57.65% 28.13% 58.86% -
ROE 6.51% 6.27% 16.77% 14.96% 14.69% 9.32% 13.87% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 37.87 36.84 34.25 33.87 33.62 33.12 30.36 15.86%
EPS 10.16 9.80 22.50 19.76 19.38 9.32 17.87 -31.34%
DPS 0.00 0.00 6.00 2.67 0.00 0.00 5.00 -
NAPS 1.5607 1.5637 1.3418 1.3212 1.319 1.00 1.2881 13.63%
Adjusted Per Share Value based on latest NOSH - 453,294
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 32.95 31.89 28.50 28.16 27.93 27.53 25.19 19.58%
EPS 8.84 8.48 18.72 16.43 16.10 7.74 14.83 -29.14%
DPS 0.00 0.00 4.99 2.22 0.00 0.00 4.15 -
NAPS 1.358 1.3535 1.1165 1.0984 1.0959 0.8311 1.0689 17.28%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.70 2.80 3.00 2.94 2.70 2.62 2.53 -
P/RPS 7.13 7.60 8.76 8.68 8.03 7.91 8.33 -9.84%
P/EPS 26.57 28.57 13.33 14.88 13.93 28.13 14.16 52.07%
EY 3.76 3.50 7.50 6.72 7.18 3.56 7.06 -34.27%
DY 0.00 0.00 2.00 0.91 0.00 0.00 1.98 -
P/NAPS 1.73 1.79 2.24 2.23 2.05 2.62 1.96 -7.97%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 29/08/01 28/05/01 -
Price 2.65 2.77 3.00 2.95 2.87 2.92 2.61 -
P/RPS 7.00 7.52 8.76 8.71 8.54 8.82 8.60 -12.81%
P/EPS 26.08 28.27 13.33 14.93 14.81 31.35 14.61 47.10%
EY 3.83 3.54 7.50 6.70 6.75 3.19 6.85 -32.10%
DY 0.00 0.00 2.00 0.90 0.00 0.00 1.92 -
P/NAPS 1.70 1.77 2.24 2.23 2.18 2.92 2.03 -11.14%

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