[LITRAK] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 5.61%
YoY- 47.69%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 221,740 217,673 212,054 204,918 198,606 192,399 185,135 12.74%
PBT 88,247 88,204 121,352 123,937 116,453 108,632 80,012 6.72%
Tax -32,162 -32,623 -32,308 -36,732 -33,882 -31,079 -27,792 10.19%
NP 56,085 55,581 89,044 87,205 82,571 77,553 52,220 4.86%
-
NP to SH 56,085 55,581 89,044 87,205 82,571 77,553 52,220 4.86%
-
Tax Rate 36.45% 36.99% 26.62% 29.64% 29.09% 28.61% 34.73% -
Total Cost 165,655 162,092 123,010 117,713 116,035 114,846 132,915 15.76%
-
Net Worth 829,971 827,638 825,160 823,654 804,136 801,546 766,242 5.45%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 48,230 48,201 48,201 43,370 43,370 19,274 19,274 84.00%
Div Payout % 86.00% 86.72% 54.13% 49.73% 52.52% 24.85% 36.91% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 829,971 827,638 825,160 823,654 804,136 801,546 766,242 5.45%
NOSH 482,513 481,549 482,098 482,233 481,923 480,860 481,853 0.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 25.29% 25.53% 41.99% 42.56% 41.58% 40.31% 28.21% -
ROE 6.76% 6.72% 10.79% 10.59% 10.27% 9.68% 6.82% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.96 45.20 43.99 42.49 41.21 40.01 38.42 12.65%
EPS 11.62 11.54 18.47 18.08 17.13 16.13 10.84 4.72%
DPS 10.00 10.00 10.00 9.00 9.00 4.00 4.00 83.89%
NAPS 1.7201 1.7187 1.7116 1.708 1.6686 1.6669 1.5902 5.35%
Adjusted Per Share Value based on latest NOSH - 482,233
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.72 39.97 38.94 37.63 36.47 35.33 33.99 12.76%
EPS 10.30 10.21 16.35 16.01 15.16 14.24 9.59 4.86%
DPS 8.86 8.85 8.85 7.96 7.96 3.54 3.54 84.03%
NAPS 1.524 1.5197 1.5152 1.5124 1.4766 1.4718 1.407 5.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.38 2.55 2.75 3.00 2.74 2.39 2.13 -
P/RPS 5.18 5.64 6.25 7.06 6.65 5.97 5.54 -4.36%
P/EPS 20.48 22.09 14.89 16.59 15.99 14.82 19.65 2.78%
EY 4.88 4.53 6.72 6.03 6.25 6.75 5.09 -2.76%
DY 4.20 3.92 3.64 3.00 3.28 1.67 1.88 70.64%
P/NAPS 1.38 1.48 1.61 1.76 1.64 1.43 1.34 1.97%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 27/02/04 21/11/03 21/08/03 26/05/03 -
Price 2.78 2.38 2.61 2.94 2.83 2.74 2.22 -
P/RPS 6.05 5.27 5.93 6.92 6.87 6.85 5.78 3.08%
P/EPS 23.92 20.62 14.13 16.26 16.52 16.99 20.48 10.87%
EY 4.18 4.85 7.08 6.15 6.05 5.89 4.88 -9.78%
DY 3.60 4.20 3.83 3.06 3.18 1.46 1.80 58.53%
P/NAPS 1.62 1.38 1.52 1.72 1.70 1.64 1.40 10.19%

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