[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 83.62%
YoY- 79.41%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 149,075 147,248 123,850 121,890 112,878 103,192 89,721 8.82%
PBT 83,186 75,181 56,034 57,088 36,778 69,883 33,442 16.38%
Tax -24,177 -23,832 -19,616 -18,577 -15,313 -15,459 -9,369 17.09%
NP 59,009 51,349 36,418 38,511 21,465 54,424 24,073 16.10%
-
NP to SH 59,009 51,349 36,418 38,511 21,465 54,424 24,073 16.10%
-
Tax Rate 29.06% 31.70% 35.01% 32.54% 41.64% 22.12% 28.02% -
Total Cost 90,066 95,899 87,432 83,379 91,413 48,768 65,648 5.40%
-
Net Worth 471,035 886,505 799,491 869,023 829,706 803,644 739,581 -7.23%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 24,689 24,498 24,343 24,142 24,117 24,081 - -
Div Payout % 41.84% 47.71% 66.84% 62.69% 112.36% 44.25% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 471,035 886,505 799,491 869,023 829,706 803,644 739,581 -7.23%
NOSH 493,799 489,971 486,871 482,844 482,359 481,628 473,877 0.68%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 39.58% 34.87% 29.40% 31.59% 19.02% 52.74% 26.83% -
ROE 12.53% 5.79% 4.56% 4.43% 2.59% 6.77% 3.25% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.19 30.05 25.44 25.24 23.40 21.43 18.93 8.08%
EPS 11.95 10.48 7.48 7.98 4.45 11.30 5.08 15.30%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 0.9539 1.8093 1.6421 1.7998 1.7201 1.6686 1.5607 -7.87%
Adjusted Per Share Value based on latest NOSH - 482,309
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 27.37 27.04 22.74 22.38 20.73 18.95 16.47 8.82%
EPS 10.84 9.43 6.69 7.07 3.94 9.99 4.42 16.11%
DPS 4.53 4.50 4.47 4.43 4.43 4.42 0.00 -
NAPS 0.8649 1.6278 1.468 1.5957 1.5235 1.4757 1.358 -7.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.74 4.06 2.79 2.39 2.38 2.74 2.70 -
P/RPS 5.76 13.51 10.97 9.47 10.17 12.79 14.26 -14.01%
P/EPS 14.56 38.74 37.30 29.97 53.48 24.25 53.15 -19.39%
EY 6.87 2.58 2.68 3.34 1.87 4.12 1.88 24.08%
DY 2.87 1.23 1.79 2.09 2.10 1.82 0.00 -
P/NAPS 1.82 2.24 1.70 1.33 1.38 1.64 1.73 0.84%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 16/11/07 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 -
Price 1.79 3.98 2.90 2.73 2.78 2.83 2.65 -
P/RPS 5.93 13.24 11.40 10.81 11.88 13.21 14.00 -13.32%
P/EPS 14.98 37.98 38.77 34.23 62.47 25.04 52.17 -18.76%
EY 6.68 2.63 2.58 2.92 1.60 3.99 1.92 23.07%
DY 2.79 1.26 1.72 1.83 1.80 1.77 0.00 -
P/NAPS 1.88 2.20 1.77 1.52 1.62 1.70 1.70 1.68%

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