[LITRAK] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 49.91%
YoY- 79.98%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 47,505 46,308 43,413 40,201 38,955 38,576 37,478 17.07%
PBT 19,980 17,469 15,973 41,973 32,226 30,997 14,645 22.93%
Tax -5,614 -4,945 -4,424 -7,112 -8,972 -8,424 -4,104 23.15%
NP 14,366 12,524 11,549 34,861 23,254 22,573 10,541 22.85%
-
NP to SH 14,366 12,524 11,549 34,861 23,254 22,573 10,541 22.85%
-
Tax Rate 28.10% 28.31% 27.70% 16.94% 27.84% 27.18% 28.02% -
Total Cost 33,139 33,784 31,864 5,340 15,701 16,003 26,937 14.77%
-
Net Worth 764,136 748,896 737,108 608,276 598,892 596,669 452,638 41.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 18,133 9,065 - - -
Div Payout % - - - 52.02% 38.99% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 764,136 748,896 737,108 608,276 598,892 596,669 452,638 41.64%
NOSH 480,468 479,846 471,387 453,328 453,294 452,364 452,638 4.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 30.24% 27.05% 26.60% 86.72% 59.69% 58.52% 28.13% -
ROE 1.88% 1.67% 1.57% 5.73% 3.88% 3.78% 2.33% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.89 9.65 9.21 8.87 8.59 8.53 8.28 12.53%
EPS 2.99 2.61 2.45 7.69 5.13 4.99 2.33 18.03%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 1.5904 1.5607 1.5637 1.3418 1.3212 1.319 1.00 36.13%
Adjusted Per Share Value based on latest NOSH - 453,328
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.72 8.50 7.97 7.38 7.15 7.08 6.88 17.06%
EPS 2.64 2.30 2.12 6.40 4.27 4.14 1.94 22.73%
DPS 0.00 0.00 0.00 3.33 1.66 0.00 0.00 -
NAPS 1.4031 1.3751 1.3535 1.1169 1.0997 1.0956 0.8311 41.64%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.48 2.70 2.80 3.00 2.94 2.70 2.62 -
P/RPS 25.08 27.98 30.40 33.83 34.21 31.66 31.64 -14.31%
P/EPS 82.94 103.45 114.29 39.01 57.31 54.11 112.50 -18.34%
EY 1.21 0.97 0.88 2.56 1.74 1.85 0.89 22.65%
DY 0.00 0.00 0.00 1.33 0.68 0.00 0.00 -
P/NAPS 1.56 1.73 1.79 2.24 2.23 2.05 2.62 -29.15%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 29/08/01 -
Price 2.37 2.65 2.77 3.00 2.95 2.87 2.92 -
P/RPS 23.97 27.46 30.08 33.83 34.33 33.66 35.27 -22.64%
P/EPS 79.26 101.53 113.06 39.01 57.50 57.52 125.39 -26.28%
EY 1.26 0.98 0.88 2.56 1.74 1.74 0.80 35.25%
DY 0.00 0.00 0.00 1.33 0.68 0.00 0.00 -
P/NAPS 1.49 1.70 1.77 2.24 2.23 2.18 2.92 -36.06%

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