[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -62.47%
YoY- 513.43%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 242,966 183,825 121,890 59,638 226,714 169,654 112,878 66.78%
PBT 114,937 85,374 57,088 29,958 88,281 63,003 36,778 113.90%
Tax -36,363 -27,893 -18,577 -8,985 -32,400 -24,461 -15,313 78.08%
NP 78,574 57,481 38,511 20,973 55,881 38,542 21,465 137.70%
-
NP to SH 78,574 57,481 38,511 20,973 55,881 38,542 21,465 137.70%
-
Tax Rate 31.64% 32.67% 32.54% 29.99% 36.70% 38.83% 41.64% -
Total Cost 164,392 126,344 83,379 38,665 170,833 131,112 91,413 47.93%
-
Net Worth 894,612 871,131 869,023 869,496 847,778 830,440 829,706 5.15%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 48,326 48,280 24,142 - 48,298 24,149 24,117 59.00%
Div Payout % 61.50% 83.99% 62.69% - 86.43% 62.66% 112.36% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 894,612 871,131 869,023 869,496 847,778 830,440 829,706 5.15%
NOSH 483,260 482,808 482,844 483,295 482,981 482,982 482,359 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 32.34% 31.27% 31.59% 35.17% 24.65% 22.72% 19.02% -
ROE 8.78% 6.60% 4.43% 2.41% 6.59% 4.64% 2.59% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.28 38.07 25.24 12.34 46.94 35.13 23.40 66.59%
EPS 16.25 11.90 7.98 4.34 11.57 7.98 4.45 137.32%
DPS 10.00 10.00 5.00 0.00 10.00 5.00 5.00 58.80%
NAPS 1.8512 1.8043 1.7998 1.7991 1.7553 1.7194 1.7201 5.02%
Adjusted Per Share Value based on latest NOSH - 483,295
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.61 33.75 22.38 10.95 41.63 31.15 20.73 66.75%
EPS 14.43 10.55 7.07 3.85 10.26 7.08 3.94 137.78%
DPS 8.87 8.87 4.43 0.00 8.87 4.43 4.43 58.92%
NAPS 1.6427 1.5996 1.5957 1.5966 1.5567 1.5249 1.5235 5.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.88 2.83 2.39 2.27 2.21 2.73 2.38 -
P/RPS 5.73 7.43 9.47 18.40 4.71 7.77 10.17 -31.80%
P/EPS 17.71 23.77 29.97 52.31 19.10 34.21 53.48 -52.16%
EY 5.65 4.21 3.34 1.91 5.24 2.92 1.87 109.13%
DY 3.47 3.53 2.09 0.00 4.52 1.83 2.10 39.81%
P/NAPS 1.56 1.57 1.33 1.26 1.26 1.59 1.38 8.52%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 24/11/05 19/08/05 30/05/05 24/02/05 26/11/04 -
Price 2.55 2.80 2.73 2.35 2.35 2.47 2.78 -
P/RPS 5.07 7.35 10.81 19.04 5.01 7.03 11.88 -43.34%
P/EPS 15.68 23.52 34.23 54.15 20.31 30.95 62.47 -60.24%
EY 6.38 4.25 2.92 1.85 4.92 3.23 1.60 151.67%
DY 3.92 3.57 1.83 0.00 4.26 2.02 1.80 68.09%
P/NAPS 1.38 1.55 1.52 1.31 1.34 1.44 1.62 -10.14%

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