[LITRAK] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 2.52%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 297,541 293,033 255,912 242,966 226,714 212,054 185,135 8.22%
PBT 145,028 142,744 129,780 114,937 88,281 121,352 80,012 10.41%
Tax -42,889 -37,949 -29,294 -36,363 -32,400 -32,308 -27,792 7.49%
NP 102,139 104,795 100,486 78,574 55,881 89,044 52,220 11.81%
-
NP to SH 102,139 104,795 100,486 78,574 55,881 89,044 52,220 11.81%
-
Tax Rate 29.57% 26.59% 22.57% 31.64% 36.70% 26.62% 34.73% -
Total Cost 195,402 188,238 155,426 164,392 170,833 123,010 132,915 6.62%
-
Net Worth 418,052 924,217 848,570 894,612 847,778 825,610 759,051 -9.45%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 123,654 58,873 48,779 48,326 48,298 43,412 19,093 36.48%
Div Payout % 121.07% 56.18% 48.54% 61.50% 86.43% 48.75% 36.56% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 418,052 924,217 848,570 894,612 847,778 825,610 759,051 -9.45%
NOSH 494,619 490,613 487,796 483,260 482,981 482,361 477,330 0.59%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 34.33% 35.76% 39.27% 32.34% 24.65% 41.99% 28.21% -
ROE 24.43% 11.34% 11.84% 8.78% 6.59% 10.79% 6.88% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 60.16 59.73 52.46 50.28 46.94 43.96 38.79 7.58%
EPS 20.65 21.36 20.60 16.25 11.57 18.46 10.94 11.15%
DPS 25.00 12.00 10.00 10.00 10.00 9.00 4.00 35.68%
NAPS 0.8452 1.8838 1.7396 1.8512 1.7553 1.7116 1.5902 -9.98%
Adjusted Per Share Value based on latest NOSH - 483,400
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 54.64 53.81 46.99 44.61 41.63 38.94 33.99 8.22%
EPS 18.75 19.24 18.45 14.43 10.26 16.35 9.59 11.81%
DPS 22.71 10.81 8.96 8.87 8.87 7.97 3.51 36.46%
NAPS 0.7676 1.6971 1.5582 1.6427 1.5567 1.516 1.3938 -9.45%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.09 3.58 2.98 2.88 2.21 2.75 2.13 -
P/RPS 3.47 5.99 5.68 5.73 4.71 6.26 5.49 -7.35%
P/EPS 10.12 16.76 14.47 17.71 19.10 14.90 19.47 -10.32%
EY 9.88 5.97 6.91 5.65 5.24 6.71 5.14 11.49%
DY 11.96 3.35 3.36 3.47 4.52 3.27 1.88 36.08%
P/NAPS 2.47 1.90 1.71 1.56 1.26 1.61 1.34 10.71%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 28/05/08 25/05/07 25/05/06 30/05/05 27/05/04 26/05/03 -
Price 2.30 3.74 3.82 2.55 2.35 2.61 2.22 -
P/RPS 3.82 6.26 7.28 5.07 5.01 5.94 5.72 -6.50%
P/EPS 11.14 17.51 18.54 15.68 20.31 14.14 20.29 -9.50%
EY 8.98 5.71 5.39 6.38 4.92 7.07 4.93 10.50%
DY 10.87 3.21 2.62 3.92 4.26 3.45 1.80 34.90%
P/NAPS 2.72 1.99 2.20 1.38 1.34 1.52 1.40 11.69%

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