[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 1.89%
YoY- -48.78%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 209,345 206,384 202,708 185,135 182,968 179,442 173,652 13.23%
PBT 129,796 139,766 178,372 80,012 71,229 66,884 63,892 60.19%
Tax -31,897 -30,918 -30,844 -27,792 -19,977 -18,738 -17,696 47.95%
NP 97,898 108,848 147,528 52,220 51,252 48,146 46,196 64.76%
-
NP to SH 97,898 108,848 147,528 52,220 51,252 48,146 46,196 64.76%
-
Tax Rate 24.57% 22.12% 17.29% 34.73% 28.05% 28.02% 27.70% -
Total Cost 111,446 97,536 55,180 132,915 131,716 131,296 127,456 -8.53%
-
Net Worth 823,428 803,644 801,546 759,051 757,538 739,581 737,108 7.64%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 32,140 48,162 - 19,093 - - - -
Div Payout % 32.83% 44.25% - 36.56% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 823,428 803,644 801,546 759,051 757,538 739,581 737,108 7.64%
NOSH 482,101 481,628 480,860 477,330 476,319 473,877 471,387 1.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 46.76% 52.74% 72.78% 28.21% 28.01% 26.83% 26.60% -
ROE 11.89% 13.54% 18.41% 6.88% 6.77% 6.51% 6.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.42 42.85 42.16 38.79 38.41 37.87 36.84 11.54%
EPS 20.31 22.60 30.68 10.94 10.76 10.16 9.80 62.33%
DPS 6.67 10.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.708 1.6686 1.6669 1.5902 1.5904 1.5607 1.5637 6.04%
Adjusted Per Share Value based on latest NOSH - 481,853
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.44 37.90 37.22 33.99 33.60 32.95 31.89 13.22%
EPS 17.98 19.99 27.09 9.59 9.41 8.84 8.48 64.81%
DPS 5.90 8.84 0.00 3.51 0.00 0.00 0.00 -
NAPS 1.512 1.4757 1.4718 1.3938 1.391 1.358 1.3535 7.64%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.00 2.74 2.39 2.13 2.48 2.70 2.80 -
P/RPS 6.91 6.39 5.67 5.49 6.46 7.13 7.60 -6.13%
P/EPS 14.77 12.12 7.79 19.47 23.05 26.57 28.57 -35.50%
EY 6.77 8.25 12.84 5.14 4.34 3.76 3.50 55.05%
DY 2.22 3.65 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 1.76 1.64 1.43 1.34 1.56 1.73 1.79 -1.11%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 21/08/03 26/05/03 27/02/03 25/11/02 27/08/02 -
Price 2.94 2.83 2.74 2.22 2.37 2.65 2.77 -
P/RPS 6.77 6.60 6.50 5.72 6.17 7.00 7.52 -6.74%
P/EPS 14.48 12.52 8.93 20.29 22.03 26.08 28.27 -35.90%
EY 6.91 7.99 11.20 4.93 4.54 3.83 3.54 55.99%
DY 2.27 3.53 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 1.72 1.70 1.64 1.40 1.49 1.70 1.77 -1.88%

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