[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2.42%
YoY- -2.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 294,496 289,940 255,912 248,366 247,700 240,828 242,966 13.66%
PBT 150,362 147,588 129,780 111,096 112,068 109,672 114,937 19.59%
Tax -47,664 -46,612 -29,294 -36,497 -39,232 -36,920 -36,363 19.75%
NP 102,698 100,976 100,486 74,598 72,836 72,752 78,574 19.52%
-
NP to SH 102,698 100,976 100,486 74,598 72,836 72,752 78,574 19.52%
-
Tax Rate 31.70% 31.58% 22.57% 32.85% 35.01% 33.66% 31.64% -
Total Cost 191,798 188,964 155,426 173,768 174,864 168,076 164,392 10.81%
-
Net Worth 886,505 876,886 848,570 803,024 799,491 797,451 894,612 -0.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 48,997 - 48,779 64,981 48,687 - 48,326 0.92%
Div Payout % 47.71% - 48.54% 87.11% 66.84% - 61.50% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 886,505 876,886 848,570 803,024 799,491 797,451 894,612 -0.60%
NOSH 489,971 489,224 487,796 487,360 486,871 486,310 483,260 0.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 34.87% 34.83% 39.27% 30.04% 29.40% 30.21% 32.34% -
ROE 11.58% 11.52% 11.84% 9.29% 9.11% 9.12% 8.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.10 59.27 52.46 50.96 50.88 49.52 50.28 12.61%
EPS 20.96 20.64 20.60 15.31 14.96 14.96 16.25 18.47%
DPS 10.00 0.00 10.00 13.33 10.00 0.00 10.00 0.00%
NAPS 1.8093 1.7924 1.7396 1.6477 1.6421 1.6398 1.8512 -1.51%
Adjusted Per Share Value based on latest NOSH - 488,275
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.08 53.24 46.99 45.61 45.48 44.22 44.61 13.68%
EPS 18.86 18.54 18.45 13.70 13.37 13.36 14.43 19.52%
DPS 9.00 0.00 8.96 11.93 8.94 0.00 8.87 0.97%
NAPS 1.6278 1.6102 1.5582 1.4745 1.468 1.4643 1.6427 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.06 4.00 2.98 2.99 2.79 2.58 2.88 -
P/RPS 6.75 6.75 5.68 5.87 5.48 5.21 5.73 11.52%
P/EPS 19.37 19.38 14.47 19.53 18.65 17.25 17.71 6.14%
EY 5.16 5.16 6.91 5.12 5.36 5.80 5.65 -5.86%
DY 2.46 0.00 3.36 4.46 3.58 0.00 3.47 -20.47%
P/NAPS 2.24 2.23 1.71 1.81 1.70 1.57 1.56 27.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 -
Price 3.98 3.84 3.82 2.86 2.90 2.74 2.55 -
P/RPS 6.62 6.48 7.28 5.61 5.70 5.53 5.07 19.44%
P/EPS 18.99 18.60 18.54 18.68 19.39 18.32 15.68 13.60%
EY 5.27 5.37 5.39 5.35 5.16 5.46 6.38 -11.95%
DY 2.51 0.00 2.62 4.66 3.45 0.00 3.92 -25.69%
P/NAPS 2.20 2.14 2.20 1.74 1.77 1.67 1.38 36.42%

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