[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 8.74%
YoY- -37.24%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 245,100 243,780 238,552 226,714 226,205 225,756 225,184 5.79%
PBT 113,832 114,176 119,832 88,281 84,004 73,556 45,780 83.23%
Tax -37,190 -37,154 -35,940 -32,400 -32,614 -30,626 -32,104 10.27%
NP 76,641 77,022 83,892 55,881 51,389 42,930 13,676 214.51%
-
NP to SH 76,641 77,022 83,892 55,881 51,389 42,930 13,676 214.51%
-
Tax Rate 32.67% 32.54% 29.99% 36.70% 38.82% 41.64% 70.13% -
Total Cost 168,458 166,758 154,660 170,833 174,816 182,826 211,508 -14.04%
-
Net Worth 871,131 869,023 869,496 847,778 830,440 829,706 827,638 3.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 64,374 48,284 - 48,298 32,198 48,235 - -
Div Payout % 83.99% 62.69% - 86.43% 62.66% 112.36% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 871,131 869,023 869,496 847,778 830,440 829,706 827,638 3.46%
NOSH 482,808 482,844 483,295 482,981 482,982 482,359 481,549 0.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 31.27% 31.59% 35.17% 24.65% 22.72% 19.02% 6.07% -
ROE 8.80% 8.86% 9.65% 6.59% 6.19% 5.17% 1.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.77 50.49 49.36 46.94 46.84 46.80 46.76 5.62%
EPS 15.87 15.96 17.36 11.57 10.64 8.90 2.84 213.91%
DPS 13.33 10.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 1.8043 1.7998 1.7991 1.7553 1.7194 1.7201 1.7187 3.28%
Adjusted Per Share Value based on latest NOSH - 482,980
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.01 44.76 43.80 41.63 41.54 41.45 41.35 5.80%
EPS 14.07 14.14 15.40 10.26 9.44 7.88 2.51 214.56%
DPS 11.82 8.87 0.00 8.87 5.91 8.86 0.00 -
NAPS 1.5996 1.5957 1.5966 1.5567 1.5249 1.5235 1.5197 3.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.83 2.39 2.27 2.21 2.73 2.38 2.55 -
P/RPS 5.57 4.73 4.60 4.71 5.83 5.09 5.45 1.45%
P/EPS 17.83 14.98 13.08 19.10 25.66 26.74 89.79 -65.86%
EY 5.61 6.67 7.65 5.24 3.90 3.74 1.11 193.63%
DY 4.71 4.18 0.00 4.52 2.44 4.20 0.00 -
P/NAPS 1.57 1.33 1.26 1.26 1.59 1.38 1.48 4.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 19/08/05 30/05/05 24/02/05 26/11/04 26/08/04 -
Price 2.80 2.73 2.35 2.35 2.47 2.78 2.38 -
P/RPS 5.52 5.41 4.76 5.01 5.27 5.94 5.09 5.53%
P/EPS 17.64 17.11 13.54 20.31 23.21 31.24 83.80 -64.51%
EY 5.67 5.84 7.39 4.92 4.31 3.20 1.19 182.35%
DY 4.76 3.66 0.00 4.26 2.70 3.60 0.00 -
P/NAPS 1.55 1.52 1.31 1.34 1.44 1.62 1.38 8.02%

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