[LITRAK] YoY Annualized Quarter 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- 34.7%
YoY- 27.89%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 310,541 297,541 293,033 255,912 242,966 226,714 212,054 6.56%
PBT 127,328 145,028 142,744 129,780 114,937 88,281 121,352 0.80%
Tax -41,363 -42,889 -37,949 -29,294 -36,363 -32,400 -32,308 4.20%
NP 85,965 102,139 104,795 100,486 78,574 55,881 89,044 -0.58%
-
NP to SH 85,965 102,139 104,795 100,486 78,574 55,881 89,044 -0.58%
-
Tax Rate 32.49% 29.57% 26.59% 22.57% 31.64% 36.70% 26.62% -
Total Cost 224,576 195,402 188,238 155,426 164,392 170,833 123,010 10.54%
-
Net Worth 426,783 418,052 924,217 848,570 894,612 847,778 825,610 -10.40%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 84,768 123,654 58,873 48,779 48,326 48,298 43,412 11.79%
Div Payout % 98.61% 121.07% 56.18% 48.54% 61.50% 86.43% 48.75% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 426,783 418,052 924,217 848,570 894,612 847,778 825,610 -10.40%
NOSH 498,636 494,619 490,613 487,796 483,260 482,981 482,361 0.55%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.68% 34.33% 35.76% 39.27% 32.34% 24.65% 41.99% -
ROE 20.14% 24.43% 11.34% 11.84% 8.78% 6.59% 10.79% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.28 60.16 59.73 52.46 50.28 46.94 43.96 5.97%
EPS 17.24 20.65 21.36 20.60 16.25 11.57 18.46 -1.13%
DPS 17.00 25.00 12.00 10.00 10.00 10.00 9.00 11.17%
NAPS 0.8559 0.8452 1.8838 1.7396 1.8512 1.7553 1.7116 -10.90%
Adjusted Per Share Value based on latest NOSH - 488,880
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.02 54.64 53.81 46.99 44.61 41.63 38.94 6.55%
EPS 15.79 18.75 19.24 18.45 14.43 10.26 16.35 -0.57%
DPS 15.57 22.71 10.81 8.96 8.87 8.87 7.97 11.80%
NAPS 0.7837 0.7676 1.6971 1.5582 1.6427 1.5567 1.516 -10.40%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.05 2.09 3.58 2.98 2.88 2.21 2.75 -
P/RPS 4.90 3.47 5.99 5.68 5.73 4.71 6.26 -3.99%
P/EPS 17.69 10.12 16.76 14.47 17.71 19.10 14.90 2.90%
EY 5.65 9.88 5.97 6.91 5.65 5.24 6.71 -2.82%
DY 5.57 11.96 3.35 3.36 3.47 4.52 3.27 9.27%
P/NAPS 3.56 2.47 1.90 1.71 1.56 1.26 1.61 14.13%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 21/05/09 28/05/08 25/05/07 25/05/06 30/05/05 27/05/04 -
Price 3.08 2.30 3.74 3.82 2.55 2.35 2.61 -
P/RPS 4.95 3.82 6.26 7.28 5.07 5.01 5.94 -2.99%
P/EPS 17.87 11.14 17.51 18.54 15.68 20.31 14.14 3.97%
EY 5.60 8.98 5.71 5.39 6.38 4.92 7.07 -3.80%
DY 5.52 10.87 3.21 2.62 3.92 4.26 3.45 8.14%
P/NAPS 3.60 2.72 1.99 2.20 1.38 1.34 1.52 15.44%

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