[LITRAK] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -3.54%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 255,912 245,416 244,926 243,535 242,966 240,885 235,726 5.63%
PBT 129,780 112,885 113,883 112,397 114,937 110,652 108,591 12.63%
Tax -29,294 -35,843 -37,402 -36,608 -36,363 -35,832 -35,664 -12.30%
NP 100,486 77,042 76,481 75,789 78,574 74,820 72,927 23.85%
-
NP to SH 100,486 77,042 76,481 75,789 78,574 74,820 72,927 23.85%
-
Tax Rate 22.57% 31.75% 32.84% 32.57% 31.64% 32.38% 32.84% -
Total Cost 155,426 168,374 168,445 167,746 164,392 166,065 162,799 -3.04%
-
Net Worth 850,456 804,530 800,413 797,451 894,678 871,001 868,061 -1.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 73,229 72,955 72,678 72,422 72,422 48,252 48,235 32.12%
Div Payout % 72.88% 94.70% 95.03% 95.56% 92.17% 64.49% 66.14% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 850,456 804,530 800,413 797,451 894,678 871,001 868,061 -1.35%
NOSH 488,880 488,275 487,433 486,310 483,400 482,736 482,309 0.90%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 39.27% 31.39% 31.23% 31.12% 32.34% 31.06% 30.94% -
ROE 11.82% 9.58% 9.56% 9.50% 8.78% 8.59% 8.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.35 50.26 50.25 50.08 50.26 49.90 48.87 4.69%
EPS 20.55 15.78 15.69 15.58 16.25 15.50 15.12 22.72%
DPS 15.00 15.00 15.00 15.00 15.00 10.00 10.00 31.06%
NAPS 1.7396 1.6477 1.6421 1.6398 1.8508 1.8043 1.7998 -2.24%
Adjusted Per Share Value based on latest NOSH - 486,310
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.99 45.06 44.97 44.72 44.61 44.23 43.28 5.64%
EPS 18.45 14.15 14.04 13.92 14.43 13.74 13.39 23.84%
DPS 13.45 13.40 13.35 13.30 13.30 8.86 8.86 32.12%
NAPS 1.5616 1.4773 1.4697 1.4643 1.6428 1.5994 1.594 -1.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.98 2.99 2.79 2.58 2.88 2.83 2.39 -
P/RPS 5.69 5.95 5.55 5.15 5.73 5.67 4.89 10.63%
P/EPS 14.50 18.95 17.78 16.55 17.72 18.26 15.81 -5.60%
EY 6.90 5.28 5.62 6.04 5.64 5.48 6.33 5.92%
DY 5.03 5.02 5.38 5.81 5.21 3.53 4.18 13.14%
P/NAPS 1.71 1.81 1.70 1.57 1.56 1.57 1.33 18.25%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 27/02/06 24/11/05 -
Price 3.82 2.86 2.90 2.74 2.55 2.80 2.73 -
P/RPS 7.30 5.69 5.77 5.47 5.07 5.61 5.59 19.49%
P/EPS 18.58 18.13 18.48 17.58 15.69 18.07 18.06 1.91%
EY 5.38 5.52 5.41 5.69 6.37 5.54 5.54 -1.93%
DY 3.93 5.24 5.17 5.47 5.88 3.57 3.66 4.86%
P/NAPS 2.20 1.74 1.77 1.67 1.38 1.55 1.52 27.98%

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