[LITRAK] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 30.43%
YoY- 27.89%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 290,601 279,310 268,190 255,912 245,416 244,926 243,535 12.46%
PBT 157,428 148,927 139,259 129,780 112,885 113,883 112,397 25.10%
Tax -37,216 -33,510 -31,717 -29,294 -35,843 -37,402 -36,608 1.10%
NP 120,212 115,417 107,542 100,486 77,042 76,481 75,789 35.89%
-
NP to SH 120,212 115,417 107,542 100,486 77,042 76,481 75,789 35.89%
-
Tax Rate 23.64% 22.50% 22.78% 22.57% 31.75% 32.84% 32.57% -
Total Cost 170,389 163,893 160,648 155,426 168,374 168,445 167,746 1.04%
-
Net Worth 896,277 887,815 876,886 850,456 804,530 800,413 797,451 8.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 73,550 73,392 73,229 73,229 72,955 72,678 72,422 1.03%
Div Payout % 61.18% 63.59% 68.09% 72.88% 94.70% 95.03% 95.56% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 896,277 887,815 876,886 850,456 804,530 800,413 797,451 8.07%
NOSH 491,434 490,695 489,224 488,880 488,275 487,433 486,310 0.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 41.37% 41.32% 40.10% 39.27% 31.39% 31.23% 31.12% -
ROE 13.41% 13.00% 12.26% 11.82% 9.58% 9.56% 9.50% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.13 56.92 54.82 52.35 50.26 50.25 50.08 11.67%
EPS 24.46 23.52 21.98 20.55 15.78 15.69 15.58 34.96%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 1.8238 1.8093 1.7924 1.7396 1.6477 1.6421 1.6398 7.32%
Adjusted Per Share Value based on latest NOSH - 488,880
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.36 51.29 49.25 46.99 45.06 44.97 44.72 12.46%
EPS 22.07 21.19 19.75 18.45 14.15 14.04 13.92 35.85%
DPS 13.51 13.48 13.45 13.45 13.40 13.35 13.30 1.04%
NAPS 1.6458 1.6302 1.6102 1.5616 1.4773 1.4697 1.4643 8.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.88 4.06 4.00 2.98 2.99 2.79 2.58 -
P/RPS 6.56 7.13 7.30 5.69 5.95 5.55 5.15 17.45%
P/EPS 15.86 17.26 18.20 14.50 18.95 17.78 16.55 -2.79%
EY 6.30 5.79 5.50 6.90 5.28 5.62 6.04 2.84%
DY 3.87 3.69 3.75 5.03 5.02 5.38 5.81 -23.67%
P/NAPS 2.13 2.24 2.23 1.71 1.81 1.70 1.57 22.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 16/11/07 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 -
Price 3.80 3.98 3.84 3.82 2.86 2.90 2.74 -
P/RPS 6.43 6.99 7.00 7.30 5.69 5.77 5.47 11.34%
P/EPS 15.53 16.92 17.47 18.58 18.13 18.48 17.58 -7.91%
EY 6.44 5.91 5.72 5.38 5.52 5.41 5.69 8.58%
DY 3.95 3.77 3.91 3.93 5.24 5.17 5.47 -19.46%
P/NAPS 2.08 2.20 2.14 2.20 1.74 1.77 1.67 15.71%

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