[LITRAK] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 1.89%
YoY- -48.78%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 242,966 226,714 212,054 185,135 155,210 137,209 111,934 13.78%
PBT 114,937 88,281 121,352 80,012 134,818 111,904 96,962 2.87%
Tax -36,363 -32,400 -32,308 -27,792 -32,856 -31,147 -26,948 5.11%
NP 78,574 55,881 89,044 52,220 101,962 80,757 70,014 1.94%
-
NP to SH 78,574 55,881 89,044 52,220 101,962 80,757 70,014 1.94%
-
Tax Rate 31.64% 36.70% 26.62% 34.73% 24.37% 27.83% 27.79% -
Total Cost 164,392 170,833 123,010 132,915 53,248 56,452 41,920 25.56%
-
Net Worth 894,612 847,778 825,610 759,051 608,056 582,110 581,915 7.42%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 48,326 48,298 43,412 19,093 27,189 22,595 - -
Div Payout % 61.50% 86.43% 48.75% 36.56% 26.67% 27.98% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 894,612 847,778 825,610 759,051 608,056 582,110 581,915 7.42%
NOSH 483,260 482,981 482,361 477,330 453,164 451,913 451,411 1.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 32.34% 24.65% 41.99% 28.21% 65.69% 58.86% 62.55% -
ROE 8.78% 6.59% 10.79% 6.88% 16.77% 13.87% 12.03% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 50.28 46.94 43.96 38.79 34.25 30.36 24.80 12.49%
EPS 16.25 11.57 18.46 10.94 22.50 17.87 15.51 0.77%
DPS 10.00 10.00 9.00 4.00 6.00 5.00 0.00 -
NAPS 1.8512 1.7553 1.7116 1.5902 1.3418 1.2881 1.2891 6.21%
Adjusted Per Share Value based on latest NOSH - 481,853
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 44.61 41.63 38.94 33.99 28.50 25.19 20.55 13.78%
EPS 14.43 10.26 16.35 9.59 18.72 14.83 12.86 1.93%
DPS 8.87 8.87 7.97 3.51 4.99 4.15 0.00 -
NAPS 1.6427 1.5567 1.516 1.3938 1.1165 1.0689 1.0685 7.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.88 2.21 2.75 2.13 3.00 2.53 3.56 -
P/RPS 5.73 4.71 6.26 5.49 8.76 8.33 14.36 -14.19%
P/EPS 17.71 19.10 14.90 19.47 13.33 14.16 22.95 -4.22%
EY 5.65 5.24 6.71 5.14 7.50 7.06 4.36 4.41%
DY 3.47 4.52 3.27 1.88 2.00 1.98 0.00 -
P/NAPS 1.56 1.26 1.61 1.34 2.24 1.96 2.76 -9.06%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 27/05/04 26/05/03 24/05/02 28/05/01 14/06/00 -
Price 2.55 2.35 2.61 2.22 3.00 2.61 3.08 -
P/RPS 5.07 5.01 5.94 5.72 8.76 8.60 12.42 -13.86%
P/EPS 15.68 20.31 14.14 20.29 13.33 14.61 19.86 -3.86%
EY 6.38 4.92 7.07 4.93 7.50 6.85 5.04 4.00%
DY 3.92 4.26 3.45 1.80 2.00 1.92 0.00 -
P/NAPS 1.38 1.34 1.52 1.40 2.24 2.03 2.39 -8.74%

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