[LITRAK] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 48.51%
YoY- 44.62%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 243,535 230,056 217,673 192,399 161,145 141,735 120,535 12.43%
PBT 112,397 106,794 88,204 108,632 73,610 98,447 101,634 1.69%
Tax -36,608 -33,359 -32,623 -31,079 -19,984 -27,526 -27,026 5.18%
NP 75,789 73,435 55,581 77,553 53,626 70,921 74,608 0.26%
-
NP to SH 75,789 73,435 55,581 77,553 53,626 70,921 74,608 0.26%
-
Tax Rate 32.57% 31.24% 36.99% 28.61% 27.15% 27.96% 26.59% -
Total Cost 167,746 156,621 162,092 114,846 107,519 70,814 45,927 24.08%
-
Net Worth 797,451 869,496 827,638 801,546 737,108 452,638 584,940 5.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 72,422 48,245 48,201 19,274 9,066 22,611 22,590 21.41%
Div Payout % 95.56% 65.70% 86.72% 24.85% 16.91% 31.88% 30.28% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 797,451 869,496 827,638 801,546 737,108 452,638 584,940 5.29%
NOSH 486,310 483,295 481,549 480,860 471,387 452,638 451,795 1.23%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 31.12% 31.92% 25.53% 40.31% 33.28% 50.04% 61.90% -
ROE 9.50% 8.45% 6.72% 9.68% 7.28% 15.67% 12.75% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.08 47.60 45.20 40.01 34.19 31.31 26.68 11.06%
EPS 15.58 15.19 11.54 16.13 11.38 15.67 16.51 -0.96%
DPS 15.00 10.00 10.00 4.00 1.92 5.00 5.00 20.08%
NAPS 1.6398 1.7991 1.7187 1.6669 1.5637 1.00 1.2947 4.01%
Adjusted Per Share Value based on latest NOSH - 480,860
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.72 42.24 39.97 35.33 29.59 26.03 22.13 12.43%
EPS 13.92 13.48 10.21 14.24 9.85 13.02 13.70 0.26%
DPS 13.30 8.86 8.85 3.54 1.66 4.15 4.15 21.41%
NAPS 1.4643 1.5966 1.5197 1.4718 1.3535 0.8311 1.0741 5.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.58 2.27 2.55 2.39 2.80 2.62 3.30 -
P/RPS 5.15 4.77 5.64 5.97 8.19 8.37 12.37 -13.58%
P/EPS 16.55 14.94 22.09 14.82 24.61 16.72 19.98 -3.08%
EY 6.04 6.69 4.53 6.75 4.06 5.98 5.00 3.19%
DY 5.81 4.41 3.92 1.67 0.69 1.91 1.52 25.02%
P/NAPS 1.57 1.26 1.48 1.43 1.79 2.62 2.55 -7.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 19/08/05 26/08/04 21/08/03 27/08/02 29/08/01 25/08/00 -
Price 2.74 2.35 2.38 2.74 2.77 2.92 3.02 -
P/RPS 5.47 4.94 5.27 6.85 8.10 9.33 11.32 -11.41%
P/EPS 17.58 15.47 20.62 16.99 24.35 18.64 18.29 -0.65%
EY 5.69 6.47 4.85 5.89 4.11 5.37 5.47 0.65%
DY 5.47 4.26 4.20 1.46 0.69 1.71 1.66 21.97%
P/NAPS 1.67 1.31 1.38 1.64 1.77 2.92 2.33 -5.39%

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