[LITRAK] YoY Quarter Result on 30-Sep-2002 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 8.44%
YoY- -44.52%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 62,252 56,582 52,515 46,308 38,576 34,600 27,722 -0.85%
PBT 27,130 25,333 25,290 17,469 30,997 28,616 25,271 -0.07%
Tax -9,592 -7,287 -7,748 -4,945 -8,424 -8,070 -8,106 -0.17%
NP 17,538 18,046 17,542 12,524 22,573 20,546 17,165 -0.02%
-
NP to SH 17,538 18,046 17,542 12,524 22,573 20,546 17,165 -0.02%
-
Tax Rate 35.36% 28.76% 30.64% 28.31% 27.18% 28.20% 32.08% -
Total Cost 44,714 38,536 34,973 33,784 16,003 14,054 10,557 -1.52%
-
Net Worth 868,061 829,971 804,136 748,896 596,669 588,428 600,624 -0.39%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 24,115 24,125 24,096 - - - - -100.00%
Div Payout % 137.50% 133.69% 137.36% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 868,061 829,971 804,136 748,896 596,669 588,428 600,624 -0.39%
NOSH 482,309 482,513 481,923 479,846 452,364 451,560 300,612 -0.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 28.17% 31.89% 33.40% 27.05% 58.52% 59.38% 61.92% -
ROE 2.02% 2.17% 2.18% 1.67% 3.78% 3.49% 2.86% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.91 11.73 10.90 9.65 8.53 7.66 9.22 -0.35%
EPS 3.63 3.74 3.64 2.61 4.99 4.55 5.71 0.48%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7998 1.7201 1.6686 1.5607 1.319 1.3031 1.998 0.11%
Adjusted Per Share Value based on latest NOSH - 479,846
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.43 10.39 9.64 8.50 7.08 6.35 5.09 -0.85%
EPS 3.22 3.31 3.22 2.30 4.14 3.77 3.15 -0.02%
DPS 4.43 4.43 4.42 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.594 1.524 1.4766 1.3751 1.0956 1.0805 1.1029 -0.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.39 2.38 2.74 2.70 2.70 2.62 0.00 -
P/RPS 18.52 20.30 25.14 27.98 31.66 34.19 0.00 -100.00%
P/EPS 65.73 63.64 75.27 103.45 54.11 57.58 0.00 -100.00%
EY 1.52 1.57 1.33 0.97 1.85 1.74 0.00 -100.00%
DY 2.09 2.10 1.82 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.33 1.38 1.64 1.73 2.05 2.01 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 26/11/04 21/11/03 25/11/02 29/11/01 02/11/00 17/11/99 -
Price 2.73 2.78 2.83 2.65 2.87 2.78 0.00 -
P/RPS 21.15 23.71 25.97 27.46 33.66 36.28 0.00 -100.00%
P/EPS 75.08 74.33 77.75 101.53 57.52 61.10 0.00 -100.00%
EY 1.33 1.35 1.29 0.98 1.74 1.64 0.00 -100.00%
DY 1.83 1.80 1.77 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.52 1.62 1.70 1.70 2.18 2.13 0.00 -100.00%

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