[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 59.68%
YoY- -42.71%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 103,192 50,677 185,135 137,226 89,721 43,413 155,210 -23.80%
PBT 69,883 44,593 80,012 53,422 33,442 15,973 134,818 -35.44%
Tax -15,459 -7,711 -27,792 -14,983 -9,369 -4,424 -32,856 -39.47%
NP 54,424 36,882 52,220 38,439 24,073 11,549 101,962 -34.17%
-
NP to SH 54,424 36,882 52,220 38,439 24,073 11,549 101,962 -34.17%
-
Tax Rate 22.12% 17.29% 34.73% 28.05% 28.02% 27.70% 24.37% -
Total Cost 48,768 13,795 132,915 98,787 65,648 31,864 53,248 -5.68%
-
Net Worth 803,644 801,546 759,051 757,538 739,581 737,108 608,056 20.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 24,081 - 19,093 - - - 27,189 -7.76%
Div Payout % 44.25% - 36.56% - - - 26.67% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 803,644 801,546 759,051 757,538 739,581 737,108 608,056 20.41%
NOSH 481,628 480,860 477,330 476,319 473,877 471,387 453,164 4.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 52.74% 72.78% 28.21% 28.01% 26.83% 26.60% 65.69% -
ROE 6.77% 4.60% 6.88% 5.07% 3.25% 1.57% 16.77% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.43 10.54 38.79 28.81 18.93 9.21 34.25 -26.82%
EPS 11.30 7.67 10.94 8.07 5.08 2.45 22.50 -36.79%
DPS 5.00 0.00 4.00 0.00 0.00 0.00 6.00 -11.43%
NAPS 1.6686 1.6669 1.5902 1.5904 1.5607 1.5637 1.3418 15.62%
Adjusted Per Share Value based on latest NOSH - 480,468
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.95 9.31 33.99 25.20 16.47 7.97 28.50 -23.80%
EPS 9.99 6.77 9.59 7.06 4.42 2.12 18.72 -34.18%
DPS 4.42 0.00 3.51 0.00 0.00 0.00 4.99 -7.76%
NAPS 1.4757 1.4718 1.3938 1.391 1.358 1.3535 1.1165 20.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.74 2.39 2.13 2.48 2.70 2.80 3.00 -
P/RPS 12.79 22.68 5.49 8.61 14.26 30.40 8.76 28.67%
P/EPS 24.25 31.16 19.47 30.73 53.15 114.29 13.33 48.96%
EY 4.12 3.21 5.14 3.25 1.88 0.88 7.50 -32.90%
DY 1.82 0.00 1.88 0.00 0.00 0.00 2.00 -6.08%
P/NAPS 1.64 1.43 1.34 1.56 1.73 1.79 2.24 -18.75%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 21/08/03 26/05/03 27/02/03 25/11/02 27/08/02 24/05/02 -
Price 2.83 2.74 2.22 2.37 2.65 2.77 3.00 -
P/RPS 13.21 26.00 5.72 8.23 14.00 30.08 8.76 31.46%
P/EPS 25.04 35.72 20.29 29.37 52.17 113.06 13.33 52.18%
EY 3.99 2.80 4.93 3.41 1.92 0.88 7.50 -34.31%
DY 1.77 0.00 1.80 0.00 0.00 0.00 2.00 -7.81%
P/NAPS 1.70 1.64 1.40 1.49 1.70 1.77 2.24 -16.78%

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