[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 2.52%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 248,366 247,700 240,828 242,966 245,100 243,780 238,552 2.71%
PBT 111,096 112,068 109,672 114,937 113,832 114,176 119,832 -4.90%
Tax -36,497 -39,232 -36,920 -36,363 -37,190 -37,154 -35,940 1.02%
NP 74,598 72,836 72,752 78,574 76,641 77,022 83,892 -7.50%
-
NP to SH 74,598 72,836 72,752 78,574 76,641 77,022 83,892 -7.50%
-
Tax Rate 32.85% 35.01% 33.66% 31.64% 32.67% 32.54% 29.99% -
Total Cost 173,768 174,864 168,076 164,392 168,458 166,758 154,660 8.05%
-
Net Worth 803,024 799,491 797,451 894,612 871,131 869,023 869,496 -5.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 64,981 48,687 - 48,326 64,374 48,284 - -
Div Payout % 87.11% 66.84% - 61.50% 83.99% 62.69% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 803,024 799,491 797,451 894,612 871,131 869,023 869,496 -5.15%
NOSH 487,360 486,871 486,310 483,260 482,808 482,844 483,295 0.55%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 30.04% 29.40% 30.21% 32.34% 31.27% 31.59% 35.17% -
ROE 9.29% 9.11% 9.12% 8.78% 8.80% 8.86% 9.65% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.96 50.88 49.52 50.28 50.77 50.49 49.36 2.14%
EPS 15.31 14.96 14.96 16.25 15.87 15.96 17.36 -8.01%
DPS 13.33 10.00 0.00 10.00 13.33 10.00 0.00 -
NAPS 1.6477 1.6421 1.6398 1.8512 1.8043 1.7998 1.7991 -5.67%
Adjusted Per Share Value based on latest NOSH - 483,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.61 45.48 44.22 44.61 45.01 44.76 43.80 2.72%
EPS 13.70 13.37 13.36 14.43 14.07 14.14 15.40 -7.48%
DPS 11.93 8.94 0.00 8.87 11.82 8.87 0.00 -
NAPS 1.4745 1.468 1.4643 1.6427 1.5996 1.5957 1.5966 -5.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.99 2.79 2.58 2.88 2.83 2.39 2.27 -
P/RPS 5.87 5.48 5.21 5.73 5.57 4.73 4.60 17.59%
P/EPS 19.53 18.65 17.25 17.71 17.83 14.98 13.08 30.54%
EY 5.12 5.36 5.80 5.65 5.61 6.67 7.65 -23.43%
DY 4.46 3.58 0.00 3.47 4.71 4.18 0.00 -
P/NAPS 1.81 1.70 1.57 1.56 1.57 1.33 1.26 27.22%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 25/05/06 27/02/06 24/11/05 19/08/05 -
Price 2.86 2.90 2.74 2.55 2.80 2.73 2.35 -
P/RPS 5.61 5.70 5.53 5.07 5.52 5.41 4.76 11.54%
P/EPS 18.68 19.39 18.32 15.68 17.64 17.11 13.54 23.85%
EY 5.35 5.16 5.46 6.38 5.67 5.84 7.39 -19.32%
DY 4.66 3.45 0.00 3.92 4.76 3.66 0.00 -
P/NAPS 1.74 1.77 1.67 1.38 1.55 1.52 1.31 20.77%

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