[LITRAK] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -17.16%
YoY- -36.21%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 168,877 161,145 155,210 150,158 145,711 141,735 137,209 14.83%
PBT 74,906 73,610 72,282 71,365 86,004 98,447 111,903 -23.45%
Tax -20,406 -19,984 -19,664 -19,986 -23,979 -27,526 -31,147 -24.54%
NP 54,500 53,626 52,618 51,379 62,025 70,921 80,756 -23.04%
-
NP to SH 54,500 53,626 52,618 51,379 62,025 70,921 80,756 -23.04%
-
Tax Rate 27.24% 27.15% 27.20% 28.01% 27.88% 27.96% 27.83% -
Total Cost 114,377 107,519 102,592 98,779 83,686 70,814 56,453 60.04%
-
Net Worth 748,896 737,108 453,328 453,294 452,364 452,638 582,925 18.16%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 28,260 9,066 9,066 13,576 22,611 22,611 22,611 16.01%
Div Payout % 51.85% 16.91% 17.23% 26.42% 36.46% 31.88% 28.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 748,896 737,108 453,328 453,294 452,364 452,638 582,925 18.16%
NOSH 479,846 471,387 453,328 453,294 452,364 452,638 452,546 3.97%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 32.27% 33.28% 33.90% 34.22% 42.57% 50.04% 58.86% -
ROE 7.28% 7.28% 11.61% 11.33% 13.71% 15.67% 13.85% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 35.19 34.19 34.24 33.13 32.21 31.31 30.32 10.43%
EPS 11.36 11.38 11.61 11.33 13.71 15.67 17.84 -25.96%
DPS 5.89 1.92 2.00 3.00 5.00 5.00 5.00 11.52%
NAPS 1.5607 1.5637 1.00 1.00 1.00 1.00 1.2881 13.63%
Adjusted Per Share Value based on latest NOSH - 453,294
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 31.01 29.59 28.50 27.57 26.76 26.03 25.19 14.84%
EPS 10.01 9.85 9.66 9.43 11.39 13.02 14.83 -23.03%
DPS 5.19 1.66 1.66 2.49 4.15 4.15 4.15 16.06%
NAPS 1.3751 1.3535 0.8324 0.8323 0.8306 0.8311 1.0704 18.15%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.70 2.80 3.00 2.94 2.70 2.62 2.53 -
P/RPS 7.67 8.19 8.76 8.88 8.38 8.37 8.34 -5.42%
P/EPS 23.77 24.61 25.85 25.94 19.69 16.72 14.18 41.06%
EY 4.21 4.06 3.87 3.86 5.08 5.98 7.05 -29.06%
DY 2.18 0.69 0.67 1.02 1.85 1.91 1.98 6.61%
P/NAPS 1.73 1.79 3.00 2.94 2.70 2.62 1.96 -7.97%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 29/08/01 28/05/01 -
Price 2.65 2.77 3.00 2.95 2.87 2.92 2.61 -
P/RPS 7.53 8.10 8.76 8.91 8.91 9.33 8.61 -8.54%
P/EPS 23.33 24.35 25.85 26.03 20.93 18.64 14.63 36.45%
EY 4.29 4.11 3.87 3.84 4.78 5.37 6.84 -26.70%
DY 2.22 0.69 0.67 1.02 1.74 1.71 1.92 10.15%
P/NAPS 1.70 1.77 3.00 2.95 2.87 2.92 2.03 -11.14%

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