[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 527.82%
YoY- -60.56%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 147,248 123,850 121,890 112,878 103,192 89,721 76,054 11.63%
PBT 75,181 56,034 57,088 36,778 69,883 33,442 60,619 3.65%
Tax -23,832 -19,616 -18,577 -15,313 -15,459 -9,369 -16,772 6.02%
NP 51,349 36,418 38,511 21,465 54,424 24,073 43,847 2.66%
-
NP to SH 51,349 36,418 38,511 21,465 54,424 24,073 43,847 2.66%
-
Tax Rate 31.70% 35.01% 32.54% 41.64% 22.12% 28.02% 27.67% -
Total Cost 95,899 87,432 83,379 91,413 48,768 65,648 32,207 19.93%
-
Net Worth 886,505 799,491 869,023 829,706 803,644 739,581 596,844 6.81%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 24,498 24,343 24,142 24,117 24,081 - - -
Div Payout % 47.71% 66.84% 62.69% 112.36% 44.25% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 886,505 799,491 869,023 829,706 803,644 739,581 596,844 6.81%
NOSH 489,971 486,871 482,844 482,359 481,628 473,877 452,497 1.33%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 34.87% 29.40% 31.59% 19.02% 52.74% 26.83% 57.65% -
ROE 5.79% 4.56% 4.43% 2.59% 6.77% 3.25% 7.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.05 25.44 25.24 23.40 21.43 18.93 16.81 10.16%
EPS 10.48 7.48 7.98 4.45 11.30 5.08 9.69 1.31%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.8093 1.6421 1.7998 1.7201 1.6686 1.5607 1.319 5.40%
Adjusted Per Share Value based on latest NOSH - 482,513
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.04 22.74 22.38 20.73 18.95 16.47 13.97 11.62%
EPS 9.43 6.69 7.07 3.94 9.99 4.42 8.05 2.67%
DPS 4.50 4.47 4.43 4.43 4.42 0.00 0.00 -
NAPS 1.6278 1.468 1.5957 1.5235 1.4757 1.358 1.0959 6.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.06 2.79 2.39 2.38 2.74 2.70 2.70 -
P/RPS 13.51 10.97 9.47 10.17 12.79 14.26 16.06 -2.83%
P/EPS 38.74 37.30 29.97 53.48 24.25 53.15 27.86 5.64%
EY 2.58 2.68 3.34 1.87 4.12 1.88 3.59 -5.35%
DY 1.23 1.79 2.09 2.10 1.82 0.00 0.00 -
P/NAPS 2.24 1.70 1.33 1.38 1.64 1.73 2.05 1.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 29/11/01 -
Price 3.98 2.90 2.73 2.78 2.83 2.65 2.87 -
P/RPS 13.24 11.40 10.81 11.88 13.21 14.00 17.08 -4.15%
P/EPS 37.98 38.77 34.23 62.47 25.04 52.17 29.62 4.22%
EY 2.63 2.58 2.92 1.60 3.99 1.92 3.38 -4.09%
DY 1.26 1.72 1.83 1.80 1.77 0.00 0.00 -
P/NAPS 2.20 1.77 1.52 1.62 1.70 1.70 2.18 0.15%

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