[LITRAK] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 0.12%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 304,908 298,150 294,496 247,700 243,780 225,756 206,384 6.71%
PBT 133,230 166,372 150,362 112,068 114,176 73,556 139,766 -0.79%
Tax -41,324 -48,354 -47,664 -39,232 -37,154 -30,626 -30,918 4.94%
NP 91,906 118,018 102,698 72,836 77,022 42,930 108,848 -2.77%
-
NP to SH 91,906 118,018 102,698 72,836 77,022 42,930 108,848 -2.77%
-
Tax Rate 31.02% 29.06% 31.70% 35.01% 32.54% 41.64% 22.12% -
Total Cost 213,002 180,132 191,798 174,864 166,758 182,826 97,536 13.88%
-
Net Worth 418,610 471,035 886,505 799,491 869,023 829,706 803,644 -10.29%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 99,681 49,379 48,997 48,687 48,284 48,235 48,162 12.87%
Div Payout % 108.46% 41.84% 47.71% 66.84% 62.69% 112.36% 44.25% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 418,610 471,035 886,505 799,491 869,023 829,706 803,644 -10.29%
NOSH 498,405 493,799 489,971 486,871 482,844 482,359 481,628 0.57%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 30.14% 39.58% 34.87% 29.40% 31.59% 19.02% 52.74% -
ROE 21.95% 25.06% 11.58% 9.11% 8.86% 5.17% 13.54% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 61.18 60.38 60.10 50.88 50.49 46.80 42.85 6.10%
EPS 18.44 23.90 20.96 14.96 15.96 8.90 22.60 -3.33%
DPS 20.00 10.00 10.00 10.00 10.00 10.00 10.00 12.23%
NAPS 0.8399 0.9539 1.8093 1.6421 1.7998 1.7201 1.6686 -10.80%
Adjusted Per Share Value based on latest NOSH - 487,433
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 55.99 54.75 54.08 45.48 44.76 41.45 37.90 6.71%
EPS 16.88 21.67 18.86 13.37 14.14 7.88 19.99 -2.77%
DPS 18.30 9.07 9.00 8.94 8.87 8.86 8.84 12.88%
NAPS 0.7687 0.8649 1.6278 1.468 1.5957 1.5235 1.4757 -10.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.92 1.74 4.06 2.79 2.39 2.38 2.74 -
P/RPS 4.77 2.88 6.75 5.48 4.73 5.09 6.39 -4.75%
P/EPS 15.84 7.28 19.37 18.65 14.98 26.74 12.12 4.55%
EY 6.32 13.74 5.16 5.36 6.67 3.74 8.25 -4.34%
DY 6.85 5.75 2.46 3.58 4.18 4.20 3.65 11.05%
P/NAPS 3.48 1.82 2.24 1.70 1.33 1.38 1.64 13.34%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 27/11/08 16/11/07 27/11/06 24/11/05 26/11/04 21/11/03 -
Price 2.80 1.79 3.98 2.90 2.73 2.78 2.83 -
P/RPS 4.58 2.96 6.62 5.70 5.41 5.94 6.60 -5.90%
P/EPS 15.18 7.49 18.99 19.39 17.11 31.24 12.52 3.25%
EY 6.59 13.35 5.27 5.16 5.84 3.20 7.99 -3.15%
DY 7.14 5.59 2.51 3.45 3.66 3.60 3.53 12.44%
P/NAPS 3.33 1.88 2.20 1.77 1.52 1.62 1.70 11.84%

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