[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 19.7%
YoY- -47.51%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 243,780 238,552 226,714 226,205 225,756 225,184 212,054 9.73%
PBT 114,176 119,832 88,281 84,004 73,556 45,780 121,352 -3.97%
Tax -37,154 -35,940 -32,400 -32,614 -30,626 -32,104 -32,308 9.75%
NP 77,022 83,892 55,881 51,389 42,930 13,676 89,044 -9.20%
-
NP to SH 77,022 83,892 55,881 51,389 42,930 13,676 89,044 -9.20%
-
Tax Rate 32.54% 29.99% 36.70% 38.82% 41.64% 70.13% 26.62% -
Total Cost 166,758 154,660 170,833 174,816 182,826 211,508 123,010 22.46%
-
Net Worth 869,023 869,496 847,778 830,440 829,706 827,638 825,610 3.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 48,284 - 48,298 32,198 48,235 - 43,412 7.34%
Div Payout % 62.69% - 86.43% 62.66% 112.36% - 48.75% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 869,023 869,496 847,778 830,440 829,706 827,638 825,610 3.47%
NOSH 482,844 483,295 482,981 482,982 482,359 481,549 482,361 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 31.59% 35.17% 24.65% 22.72% 19.02% 6.07% 41.99% -
ROE 8.86% 9.65% 6.59% 6.19% 5.17% 1.65% 10.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 50.49 49.36 46.94 46.84 46.80 46.76 43.96 9.66%
EPS 15.96 17.36 11.57 10.64 8.90 2.84 18.46 -9.23%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 9.00 7.26%
NAPS 1.7998 1.7991 1.7553 1.7194 1.7201 1.7187 1.7116 3.40%
Adjusted Per Share Value based on latest NOSH - 482,401
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.76 43.80 41.63 41.54 41.45 41.35 38.94 9.72%
EPS 14.14 15.40 10.26 9.44 7.88 2.51 16.35 -9.21%
DPS 8.87 0.00 8.87 5.91 8.86 0.00 7.97 7.38%
NAPS 1.5957 1.5966 1.5567 1.5249 1.5235 1.5197 1.516 3.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.39 2.27 2.21 2.73 2.38 2.55 2.75 -
P/RPS 4.73 4.60 4.71 5.83 5.09 5.45 6.26 -17.02%
P/EPS 14.98 13.08 19.10 25.66 26.74 89.79 14.90 0.35%
EY 6.67 7.65 5.24 3.90 3.74 1.11 6.71 -0.39%
DY 4.18 0.00 4.52 2.44 4.20 0.00 3.27 17.76%
P/NAPS 1.33 1.26 1.26 1.59 1.38 1.48 1.61 -11.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 19/08/05 30/05/05 24/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.73 2.35 2.35 2.47 2.78 2.38 2.61 -
P/RPS 5.41 4.76 5.01 5.27 5.94 5.09 5.94 -6.03%
P/EPS 17.11 13.54 20.31 23.21 31.24 83.80 14.14 13.54%
EY 5.84 7.39 4.92 4.31 3.20 1.19 7.07 -11.95%
DY 3.66 0.00 4.26 2.70 3.60 0.00 3.45 4.01%
P/NAPS 1.52 1.31 1.34 1.44 1.62 1.38 1.52 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