[LITRAK] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -0.69%
YoY- 30.03%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 243,535 242,966 240,885 235,726 230,056 226,714 224,699 5.52%
PBT 112,397 114,937 110,652 108,591 106,794 88,281 87,008 18.66%
Tax -36,608 -36,363 -35,832 -35,664 -33,359 -32,400 -32,846 7.51%
NP 75,789 78,574 74,820 72,927 73,435 55,881 54,162 25.18%
-
NP to SH 75,789 78,574 74,820 72,927 73,435 55,881 54,162 25.18%
-
Tax Rate 32.57% 31.64% 32.38% 32.84% 31.24% 36.70% 37.75% -
Total Cost 167,746 164,392 166,065 162,799 156,621 170,833 170,537 -1.09%
-
Net Worth 797,451 894,678 871,001 868,061 869,496 847,775 829,440 -2.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 72,422 72,422 48,252 48,235 48,245 24,125 48,230 31.22%
Div Payout % 95.56% 92.17% 64.49% 66.14% 65.70% 43.17% 89.05% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 797,451 894,678 871,001 868,061 869,496 847,775 829,440 -2.59%
NOSH 486,310 483,400 482,736 482,309 483,295 482,980 482,401 0.54%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 31.12% 32.34% 31.06% 30.94% 31.92% 24.65% 24.10% -
ROE 9.50% 8.78% 8.59% 8.40% 8.45% 6.59% 6.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.08 50.26 49.90 48.87 47.60 46.94 46.58 4.96%
EPS 15.58 16.25 15.50 15.12 15.19 11.57 11.23 24.46%
DPS 15.00 15.00 10.00 10.00 10.00 5.00 10.00 31.13%
NAPS 1.6398 1.8508 1.8043 1.7998 1.7991 1.7553 1.7194 -3.11%
Adjusted Per Share Value based on latest NOSH - 482,309
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.72 44.61 44.23 43.28 42.24 41.63 41.26 5.53%
EPS 13.92 14.43 13.74 13.39 13.48 10.26 9.95 25.16%
DPS 13.30 13.30 8.86 8.86 8.86 4.43 8.86 31.20%
NAPS 1.4643 1.6428 1.5994 1.594 1.5966 1.5567 1.523 -2.59%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.58 2.88 2.83 2.39 2.27 2.21 2.73 -
P/RPS 5.15 5.73 5.67 4.89 4.77 4.71 5.86 -8.27%
P/EPS 16.55 17.72 18.26 15.81 14.94 19.10 24.32 -22.68%
EY 6.04 5.64 5.48 6.33 6.69 5.24 4.11 29.35%
DY 5.81 5.21 3.53 4.18 4.41 2.26 3.66 36.19%
P/NAPS 1.57 1.56 1.57 1.33 1.26 1.26 1.59 -0.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 27/02/06 24/11/05 19/08/05 30/05/05 24/02/05 -
Price 2.74 2.55 2.80 2.73 2.35 2.35 2.47 -
P/RPS 5.47 5.07 5.61 5.59 4.94 5.01 5.30 2.13%
P/EPS 17.58 15.69 18.07 18.06 15.47 20.31 22.00 -13.92%
EY 5.69 6.37 5.54 5.54 6.47 4.92 4.55 16.12%
DY 5.47 5.88 3.57 3.66 4.26 2.13 4.05 22.25%
P/NAPS 1.67 1.38 1.55 1.52 1.31 1.34 1.44 10.41%

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