[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 34.7%
YoY- 27.89%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 294,618 294,496 289,940 255,912 248,366 247,700 240,828 14.34%
PBT 147,960 150,362 147,588 129,780 111,096 112,068 109,672 22.02%
Tax -47,060 -47,664 -46,612 -29,294 -36,497 -39,232 -36,920 17.50%
NP 100,900 102,698 100,976 100,486 74,598 72,836 72,752 24.29%
-
NP to SH 100,900 102,698 100,976 100,486 74,598 72,836 72,752 24.29%
-
Tax Rate 31.81% 31.70% 31.58% 22.57% 32.85% 35.01% 33.66% -
Total Cost 193,718 191,798 188,964 155,426 173,768 174,864 168,076 9.89%
-
Net Worth 893,886 886,505 876,886 848,570 803,024 799,491 797,451 7.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 65,349 48,997 - 48,779 64,981 48,687 - -
Div Payout % 64.77% 47.71% - 48.54% 87.11% 66.84% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 893,886 886,505 876,886 848,570 803,024 799,491 797,451 7.88%
NOSH 490,123 489,971 489,224 487,796 487,360 486,871 486,310 0.52%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 34.25% 34.87% 34.83% 39.27% 30.04% 29.40% 30.21% -
ROE 11.29% 11.58% 11.52% 11.84% 9.29% 9.11% 9.12% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.11 60.10 59.27 52.46 50.96 50.88 49.52 13.75%
EPS 20.59 20.96 20.64 20.60 15.31 14.96 14.96 23.66%
DPS 13.33 10.00 0.00 10.00 13.33 10.00 0.00 -
NAPS 1.8238 1.8093 1.7924 1.7396 1.6477 1.6421 1.6398 7.32%
Adjusted Per Share Value based on latest NOSH - 488,880
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.10 54.08 53.24 46.99 45.61 45.48 44.22 14.34%
EPS 18.53 18.86 18.54 18.45 13.70 13.37 13.36 24.29%
DPS 12.00 9.00 0.00 8.96 11.93 8.94 0.00 -
NAPS 1.6414 1.6278 1.6102 1.5582 1.4745 1.468 1.4643 7.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.88 4.06 4.00 2.98 2.99 2.79 2.58 -
P/RPS 6.45 6.75 6.75 5.68 5.87 5.48 5.21 15.25%
P/EPS 18.85 19.37 19.38 14.47 19.53 18.65 17.25 6.07%
EY 5.31 5.16 5.16 6.91 5.12 5.36 5.80 -5.69%
DY 3.44 2.46 0.00 3.36 4.46 3.58 0.00 -
P/NAPS 2.13 2.24 2.23 1.71 1.81 1.70 1.57 22.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 16/11/07 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 -
Price 3.80 3.98 3.84 3.82 2.86 2.90 2.74 -
P/RPS 6.32 6.62 6.48 7.28 5.61 5.70 5.53 9.28%
P/EPS 18.46 18.99 18.60 18.54 18.68 19.39 18.32 0.50%
EY 5.42 5.27 5.37 5.39 5.35 5.16 5.46 -0.48%
DY 3.51 2.51 0.00 2.62 4.66 3.45 0.00 -
P/NAPS 2.08 2.20 2.14 2.20 1.74 1.77 1.67 15.71%

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