[LITRAK] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 2.41%
YoY- -34.84%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 177,427 168,877 161,145 155,210 150,158 145,711 141,735 16.10%
PBT 81,248 74,906 73,610 72,282 71,365 86,004 98,447 -11.98%
Tax -22,201 -20,406 -19,984 -19,664 -19,986 -23,979 -27,526 -13.31%
NP 59,047 54,500 53,626 52,618 51,379 62,025 70,921 -11.46%
-
NP to SH 59,047 54,500 53,626 52,618 51,379 62,025 70,921 -11.46%
-
Tax Rate 27.32% 27.24% 27.15% 27.20% 28.01% 27.88% 27.96% -
Total Cost 118,380 114,377 107,519 102,592 98,779 83,686 70,814 40.72%
-
Net Worth 764,136 748,896 737,108 453,328 453,294 452,364 452,638 41.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 28,260 28,260 9,066 9,066 13,576 22,611 22,611 15.98%
Div Payout % 47.86% 51.85% 16.91% 17.23% 26.42% 36.46% 31.88% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 764,136 748,896 737,108 453,328 453,294 452,364 452,638 41.64%
NOSH 480,468 479,846 471,387 453,328 453,294 452,364 452,638 4.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 33.28% 32.27% 33.28% 33.90% 34.22% 42.57% 50.04% -
ROE 7.73% 7.28% 7.28% 11.61% 11.33% 13.71% 15.67% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.93 35.19 34.19 34.24 33.13 32.21 31.31 11.60%
EPS 12.29 11.36 11.38 11.61 11.33 13.71 15.67 -14.91%
DPS 5.88 5.89 1.92 2.00 3.00 5.00 5.00 11.38%
NAPS 1.5904 1.5607 1.5637 1.00 1.00 1.00 1.00 36.13%
Adjusted Per Share Value based on latest NOSH - 453,328
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.58 31.01 29.59 28.50 27.57 26.76 26.03 16.09%
EPS 10.84 10.01 9.85 9.66 9.43 11.39 13.02 -11.46%
DPS 5.19 5.19 1.66 1.66 2.49 4.15 4.15 16.02%
NAPS 1.4031 1.3751 1.3535 0.8324 0.8323 0.8306 0.8311 41.64%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.48 2.70 2.80 3.00 2.94 2.70 2.62 -
P/RPS 6.72 7.67 8.19 8.76 8.88 8.38 8.37 -13.58%
P/EPS 20.18 23.77 24.61 25.85 25.94 19.69 16.72 13.32%
EY 4.96 4.21 4.06 3.87 3.86 5.08 5.98 -11.69%
DY 2.37 2.18 0.69 0.67 1.02 1.85 1.91 15.42%
P/NAPS 1.56 1.73 1.79 3.00 2.94 2.70 2.62 -29.15%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 29/08/01 -
Price 2.37 2.65 2.77 3.00 2.95 2.87 2.92 -
P/RPS 6.42 7.53 8.10 8.76 8.91 8.91 9.33 -22.00%
P/EPS 19.28 23.33 24.35 25.85 26.03 20.93 18.64 2.26%
EY 5.19 4.29 4.11 3.87 3.84 4.78 5.37 -2.24%
DY 2.48 2.22 0.69 0.67 1.02 1.74 1.71 28.03%
P/NAPS 1.49 1.70 1.77 3.00 2.95 2.87 2.92 -36.06%

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