[LITRAK] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -11.56%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 242,966 226,714 212,054 185,135 155,210 137,209 111,933 13.78%
PBT 114,937 88,281 121,352 80,012 72,282 111,903 96,962 2.87%
Tax -36,363 -32,400 -32,308 -27,792 -19,664 -31,147 -26,948 5.11%
NP 78,574 55,881 89,044 52,220 52,618 80,756 70,014 1.94%
-
NP to SH 78,574 55,881 89,044 52,220 52,618 80,756 70,014 1.94%
-
Tax Rate 31.64% 36.70% 26.62% 34.73% 27.20% 27.83% 27.79% -
Total Cost 164,392 170,833 123,010 132,915 102,592 56,453 41,919 25.56%
-
Net Worth 894,678 847,775 825,160 766,242 453,328 582,925 582,436 7.41%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 72,422 24,125 48,201 19,274 9,066 22,611 28,587 16.74%
Div Payout % 92.17% 43.17% 54.13% 36.91% 17.23% 28.00% 40.83% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 894,678 847,775 825,160 766,242 453,328 582,925 582,436 7.41%
NOSH 483,400 482,980 482,098 481,853 453,328 452,546 451,816 1.13%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 32.34% 24.65% 41.99% 28.21% 33.90% 58.86% 62.55% -
ROE 8.78% 6.59% 10.79% 6.82% 11.61% 13.85% 12.02% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 50.26 46.94 43.99 38.42 34.24 30.32 24.77 12.51%
EPS 16.25 11.57 18.47 10.84 11.61 17.84 15.50 0.79%
DPS 15.00 5.00 10.00 4.00 2.00 5.00 6.33 15.45%
NAPS 1.8508 1.7553 1.7116 1.5902 1.00 1.2881 1.2891 6.21%
Adjusted Per Share Value based on latest NOSH - 481,853
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 44.61 41.63 38.94 33.99 28.50 25.19 20.55 13.78%
EPS 14.43 10.26 16.35 9.59 9.66 14.83 12.86 1.93%
DPS 13.30 4.43 8.85 3.54 1.66 4.15 5.25 16.74%
NAPS 1.6428 1.5567 1.5152 1.407 0.8324 1.0704 1.0695 7.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.88 2.21 2.75 2.13 3.00 2.53 3.56 -
P/RPS 5.73 4.71 6.25 5.54 8.76 8.34 14.37 -14.20%
P/EPS 17.72 19.10 14.89 19.65 25.85 14.18 22.97 -4.23%
EY 5.64 5.24 6.72 5.09 3.87 7.05 4.35 4.42%
DY 5.21 2.26 3.64 1.88 0.67 1.98 1.78 19.59%
P/NAPS 1.56 1.26 1.61 1.34 3.00 1.96 2.76 -9.06%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 27/05/04 26/05/03 24/05/02 28/05/01 - -
Price 2.55 2.35 2.61 2.22 3.00 2.61 0.00 -
P/RPS 5.07 5.01 5.93 5.78 8.76 8.61 0.00 -
P/EPS 15.69 20.31 14.13 20.48 25.85 14.63 0.00 -
EY 6.37 4.92 7.08 4.88 3.87 6.84 0.00 -
DY 5.88 2.13 3.83 1.80 0.67 1.92 0.00 -
P/NAPS 1.38 1.34 1.52 1.40 3.00 2.03 0.00 -

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