[LITRAK] YoY Annualized Quarter 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- -8.19%
YoY- 79.41%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 298,150 294,496 247,700 243,780 225,756 206,384 179,442 8.82%
PBT 166,372 150,362 112,068 114,176 73,556 139,766 66,884 16.38%
Tax -48,354 -47,664 -39,232 -37,154 -30,626 -30,918 -18,738 17.09%
NP 118,018 102,698 72,836 77,022 42,930 108,848 48,146 16.10%
-
NP to SH 118,018 102,698 72,836 77,022 42,930 108,848 48,146 16.10%
-
Tax Rate 29.06% 31.70% 35.01% 32.54% 41.64% 22.12% 28.02% -
Total Cost 180,132 191,798 174,864 166,758 182,826 97,536 131,296 5.40%
-
Net Worth 471,035 886,505 799,491 869,023 829,706 803,644 739,581 -7.23%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 49,379 48,997 48,687 48,284 48,235 48,162 - -
Div Payout % 41.84% 47.71% 66.84% 62.69% 112.36% 44.25% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 471,035 886,505 799,491 869,023 829,706 803,644 739,581 -7.23%
NOSH 493,799 489,971 486,871 482,844 482,359 481,628 473,877 0.68%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 39.58% 34.87% 29.40% 31.59% 19.02% 52.74% 26.83% -
ROE 25.06% 11.58% 9.11% 8.86% 5.17% 13.54% 6.51% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 60.38 60.10 50.88 50.49 46.80 42.85 37.87 8.07%
EPS 23.90 20.96 14.96 15.96 8.90 22.60 10.16 15.30%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 0.00 -
NAPS 0.9539 1.8093 1.6421 1.7998 1.7201 1.6686 1.5607 -7.87%
Adjusted Per Share Value based on latest NOSH - 482,309
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 54.75 54.08 45.48 44.76 41.45 37.90 32.95 8.82%
EPS 21.67 18.86 13.37 14.14 7.88 19.99 8.84 16.10%
DPS 9.07 9.00 8.94 8.87 8.86 8.84 0.00 -
NAPS 0.8649 1.6278 1.468 1.5957 1.5235 1.4757 1.358 -7.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.74 4.06 2.79 2.39 2.38 2.74 2.70 -
P/RPS 2.88 6.75 5.48 4.73 5.09 6.39 7.13 -14.01%
P/EPS 7.28 19.37 18.65 14.98 26.74 12.12 26.57 -19.39%
EY 13.74 5.16 5.36 6.67 3.74 8.25 3.76 24.08%
DY 5.75 2.46 3.58 4.18 4.20 3.65 0.00 -
P/NAPS 1.82 2.24 1.70 1.33 1.38 1.64 1.73 0.84%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 16/11/07 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 -
Price 1.79 3.98 2.90 2.73 2.78 2.83 2.65 -
P/RPS 2.96 6.62 5.70 5.41 5.94 6.60 7.00 -13.35%
P/EPS 7.49 18.99 19.39 17.11 31.24 12.52 26.08 -18.75%
EY 13.35 5.27 5.16 5.84 3.20 7.99 3.83 23.11%
DY 5.59 2.51 3.45 3.66 3.60 3.53 0.00 -
P/NAPS 1.88 2.20 1.77 1.52 1.62 1.70 1.70 1.68%

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