[LITRAK] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 7.14%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 74,763 72,485 69,637 62,425 63,643 60,207 59,141 16.89%
PBT 38,284 36,897 46,458 27,288 28,616 27,418 29,563 18.78%
Tax -12,179 -11,653 -1,921 -7,757 -10,386 -9,230 -8,470 27.36%
NP 26,105 25,244 44,537 19,531 18,230 18,188 21,093 15.25%
-
NP to SH 26,105 25,244 44,537 19,531 18,230 18,188 21,093 15.25%
-
Tax Rate 31.81% 31.58% 4.13% 28.43% 36.29% 33.66% 28.65% -
Total Cost 48,658 47,241 25,100 42,894 45,413 42,019 38,048 17.80%
-
Net Worth 887,815 876,886 850,456 804,530 800,413 797,451 894,678 -0.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 24,534 - 24,444 24,413 24,371 - 24,170 1.00%
Div Payout % 93.98% - 54.88% 125.00% 133.69% - 114.59% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 887,815 876,886 850,456 804,530 800,413 797,451 894,678 -0.51%
NOSH 490,695 489,224 488,880 488,275 487,433 486,310 483,400 1.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 34.92% 34.83% 63.96% 31.29% 28.64% 30.21% 35.67% -
ROE 2.94% 2.88% 5.24% 2.43% 2.28% 2.28% 2.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.24 14.82 14.24 12.78 13.06 12.38 12.23 15.78%
EPS 5.32 5.16 9.11 4.00 3.74 3.74 4.35 14.34%
DPS 5.00 0.00 5.00 5.00 5.00 0.00 5.00 0.00%
NAPS 1.8093 1.7924 1.7396 1.6477 1.6421 1.6398 1.8508 -1.49%
Adjusted Per Share Value based on latest NOSH - 488,275
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.73 13.31 12.79 11.46 11.69 11.06 10.86 16.90%
EPS 4.79 4.64 8.18 3.59 3.35 3.34 3.87 15.26%
DPS 4.51 0.00 4.49 4.48 4.48 0.00 4.44 1.04%
NAPS 1.6302 1.6102 1.5616 1.4773 1.4697 1.4643 1.6428 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.06 4.00 2.98 2.99 2.79 2.58 2.88 -
P/RPS 26.65 27.00 20.92 23.39 21.37 20.84 23.54 8.61%
P/EPS 76.32 77.52 32.71 74.75 74.60 68.98 66.00 10.16%
EY 1.31 1.29 3.06 1.34 1.34 1.45 1.52 -9.42%
DY 1.23 0.00 1.68 1.67 1.79 0.00 1.74 -20.62%
P/NAPS 2.24 2.23 1.71 1.81 1.70 1.57 1.56 27.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 -
Price 3.98 3.84 3.82 2.86 2.90 2.74 2.55 -
P/RPS 26.12 25.92 26.82 22.37 22.21 22.13 20.84 16.23%
P/EPS 74.81 74.42 41.93 71.50 77.54 73.26 58.44 17.87%
EY 1.34 1.34 2.38 1.40 1.29 1.36 1.71 -14.98%
DY 1.26 0.00 1.31 1.75 1.72 0.00 1.96 -25.49%
P/NAPS 2.20 2.14 2.20 1.74 1.77 1.67 1.38 36.42%

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