[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 0.12%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 289,940 255,912 248,366 247,700 240,828 242,966 245,100 11.88%
PBT 147,588 129,780 111,096 112,068 109,672 114,937 113,832 18.95%
Tax -46,612 -29,294 -36,497 -39,232 -36,920 -36,363 -37,190 16.29%
NP 100,976 100,486 74,598 72,836 72,752 78,574 76,641 20.24%
-
NP to SH 100,976 100,486 74,598 72,836 72,752 78,574 76,641 20.24%
-
Tax Rate 31.58% 22.57% 32.85% 35.01% 33.66% 31.64% 32.67% -
Total Cost 188,964 155,426 173,768 174,864 168,076 164,392 168,458 7.98%
-
Net Worth 876,886 848,570 803,024 799,491 797,451 894,612 871,131 0.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 48,779 64,981 48,687 - 48,326 64,374 -
Div Payout % - 48.54% 87.11% 66.84% - 61.50% 83.99% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 876,886 848,570 803,024 799,491 797,451 894,612 871,131 0.44%
NOSH 489,224 487,796 487,360 486,871 486,310 483,260 482,808 0.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 34.83% 39.27% 30.04% 29.40% 30.21% 32.34% 31.27% -
ROE 11.52% 11.84% 9.29% 9.11% 9.12% 8.78% 8.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.27 52.46 50.96 50.88 49.52 50.28 50.77 10.90%
EPS 20.64 20.60 15.31 14.96 14.96 16.25 15.87 19.20%
DPS 0.00 10.00 13.33 10.00 0.00 10.00 13.33 -
NAPS 1.7924 1.7396 1.6477 1.6421 1.6398 1.8512 1.8043 -0.44%
Adjusted Per Share Value based on latest NOSH - 487,433
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.24 46.99 45.61 45.48 44.22 44.61 45.01 11.88%
EPS 18.54 18.45 13.70 13.37 13.36 14.43 14.07 20.25%
DPS 0.00 8.96 11.93 8.94 0.00 8.87 11.82 -
NAPS 1.6102 1.5582 1.4745 1.468 1.4643 1.6427 1.5996 0.44%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.00 2.98 2.99 2.79 2.58 2.88 2.83 -
P/RPS 6.75 5.68 5.87 5.48 5.21 5.73 5.57 13.70%
P/EPS 19.38 14.47 19.53 18.65 17.25 17.71 17.83 5.73%
EY 5.16 6.91 5.12 5.36 5.80 5.65 5.61 -5.43%
DY 0.00 3.36 4.46 3.58 0.00 3.47 4.71 -
P/NAPS 2.23 1.71 1.81 1.70 1.57 1.56 1.57 26.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 27/02/06 -
Price 3.84 3.82 2.86 2.90 2.74 2.55 2.80 -
P/RPS 6.48 7.28 5.61 5.70 5.53 5.07 5.52 11.31%
P/EPS 18.60 18.54 18.68 19.39 18.32 15.68 17.64 3.60%
EY 5.37 5.39 5.35 5.16 5.46 6.38 5.67 -3.56%
DY 0.00 2.62 4.66 3.45 0.00 3.92 4.76 -
P/NAPS 2.14 2.20 1.74 1.77 1.67 1.38 1.55 24.06%

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