[LITRAK] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 6.47%
YoY- 51.51%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 217,673 212,054 204,918 198,606 192,399 185,135 177,427 14.61%
PBT 88,204 121,352 123,937 116,453 108,632 80,012 81,248 5.63%
Tax -32,623 -32,308 -36,732 -33,882 -31,079 -27,792 -22,201 29.28%
NP 55,581 89,044 87,205 82,571 77,553 52,220 59,047 -3.95%
-
NP to SH 55,581 89,044 87,205 82,571 77,553 52,220 59,047 -3.95%
-
Tax Rate 36.99% 26.62% 29.64% 29.09% 28.61% 34.73% 27.32% -
Total Cost 162,092 123,010 117,713 116,035 114,846 132,915 118,380 23.33%
-
Net Worth 827,638 825,160 823,654 804,136 801,546 766,242 764,136 5.47%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 48,201 48,201 43,370 43,370 19,274 19,274 28,260 42.80%
Div Payout % 86.72% 54.13% 49.73% 52.52% 24.85% 36.91% 47.86% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 827,638 825,160 823,654 804,136 801,546 766,242 764,136 5.47%
NOSH 481,549 482,098 482,233 481,923 480,860 481,853 480,468 0.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 25.53% 41.99% 42.56% 41.58% 40.31% 28.21% 33.28% -
ROE 6.72% 10.79% 10.59% 10.27% 9.68% 6.82% 7.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 45.20 43.99 42.49 41.21 40.01 38.42 36.93 14.43%
EPS 11.54 18.47 18.08 17.13 16.13 10.84 12.29 -4.11%
DPS 10.00 10.00 9.00 9.00 4.00 4.00 5.88 42.52%
NAPS 1.7187 1.7116 1.708 1.6686 1.6669 1.5902 1.5904 5.31%
Adjusted Per Share Value based on latest NOSH - 481,923
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 39.97 38.94 37.63 36.47 35.33 33.99 32.58 14.61%
EPS 10.21 16.35 16.01 15.16 14.24 9.59 10.84 -3.91%
DPS 8.85 8.85 7.96 7.96 3.54 3.54 5.19 42.77%
NAPS 1.5197 1.5152 1.5124 1.4766 1.4718 1.407 1.4031 5.47%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.55 2.75 3.00 2.74 2.39 2.13 2.48 -
P/RPS 5.64 6.25 7.06 6.65 5.97 5.54 6.72 -11.03%
P/EPS 22.09 14.89 16.59 15.99 14.82 19.65 20.18 6.22%
EY 4.53 6.72 6.03 6.25 6.75 5.09 4.96 -5.87%
DY 3.92 3.64 3.00 3.28 1.67 1.88 2.37 39.90%
P/NAPS 1.48 1.61 1.76 1.64 1.43 1.34 1.56 -3.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 21/11/03 21/08/03 26/05/03 27/02/03 -
Price 2.38 2.61 2.94 2.83 2.74 2.22 2.37 -
P/RPS 5.27 5.93 6.92 6.87 6.85 5.78 6.42 -12.34%
P/EPS 20.62 14.13 16.26 16.52 16.99 20.48 19.28 4.58%
EY 4.85 7.08 6.15 6.05 5.89 4.88 5.19 -4.42%
DY 4.20 3.83 3.06 3.18 1.46 1.80 2.48 42.12%
P/NAPS 1.38 1.52 1.72 1.70 1.64 1.40 1.49 -4.98%

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