[LITRAK] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 6.47%
YoY- 51.51%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 244,926 235,726 221,740 198,606 168,877 145,711 127,413 11.50%
PBT 113,883 108,591 88,247 116,453 74,906 86,004 104,979 1.36%
Tax -37,402 -35,664 -32,162 -33,882 -20,406 -23,979 -26,990 5.58%
NP 76,481 72,927 56,085 82,571 54,500 62,025 77,989 -0.32%
-
NP to SH 76,481 72,927 56,085 82,571 54,500 62,025 77,989 -0.32%
-
Tax Rate 32.84% 32.84% 36.45% 29.09% 27.24% 27.88% 25.71% -
Total Cost 168,445 162,799 165,655 116,035 114,377 83,686 49,424 22.66%
-
Net Worth 800,413 868,061 829,971 804,136 748,896 452,364 588,428 5.25%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 72,678 48,235 48,230 43,370 28,260 22,611 22,590 21.49%
Div Payout % 95.03% 66.14% 86.00% 52.52% 51.85% 36.46% 28.97% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 800,413 868,061 829,971 804,136 748,896 452,364 588,428 5.25%
NOSH 487,433 482,309 482,513 481,923 479,846 452,364 451,560 1.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 31.23% 30.94% 25.29% 41.58% 32.27% 42.57% 61.21% -
ROE 9.56% 8.40% 6.76% 10.27% 7.28% 13.71% 13.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.25 48.87 45.96 41.21 35.19 32.21 28.22 10.08%
EPS 15.69 15.12 11.62 17.13 11.36 13.71 17.27 -1.58%
DPS 15.00 10.00 10.00 9.00 5.89 5.00 5.00 20.08%
NAPS 1.6421 1.7998 1.7201 1.6686 1.5607 1.00 1.3031 3.92%
Adjusted Per Share Value based on latest NOSH - 481,923
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.97 43.28 40.72 36.47 31.01 26.76 23.40 11.49%
EPS 14.04 13.39 10.30 15.16 10.01 11.39 14.32 -0.32%
DPS 13.35 8.86 8.86 7.96 5.19 4.15 4.15 21.48%
NAPS 1.4697 1.594 1.524 1.4766 1.3751 0.8306 1.0805 5.25%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.79 2.39 2.38 2.74 2.70 2.70 2.62 -
P/RPS 5.55 4.89 5.18 6.65 7.67 8.38 9.29 -8.22%
P/EPS 17.78 15.81 20.48 15.99 23.77 19.69 15.17 2.67%
EY 5.62 6.33 4.88 6.25 4.21 5.08 6.59 -2.61%
DY 5.38 4.18 4.20 3.28 2.18 1.85 1.91 18.82%
P/NAPS 1.70 1.33 1.38 1.64 1.73 2.70 2.01 -2.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 29/11/01 02/11/00 -
Price 2.90 2.73 2.78 2.83 2.65 2.87 2.78 -
P/RPS 5.77 5.59 6.05 6.87 7.53 8.91 9.85 -8.52%
P/EPS 18.48 18.06 23.92 16.52 23.33 20.93 16.10 2.32%
EY 5.41 5.54 4.18 6.05 4.29 4.78 6.21 -2.27%
DY 5.17 3.66 3.60 3.18 2.22 1.74 1.80 19.21%
P/NAPS 1.77 1.52 1.62 1.70 1.70 2.87 2.13 -3.03%

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