[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -76.85%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 255,912 186,275 123,850 60,207 242,966 183,825 121,890 64.03%
PBT 129,780 83,322 56,034 27,418 114,937 85,374 57,088 72.97%
Tax -29,294 -27,373 -19,616 -9,230 -36,363 -27,893 -18,577 35.51%
NP 100,486 55,949 36,418 18,188 78,574 57,481 38,511 89.64%
-
NP to SH 100,486 55,949 36,418 18,188 78,574 57,481 38,511 89.64%
-
Tax Rate 22.57% 32.85% 35.01% 33.66% 31.64% 32.67% 32.54% -
Total Cost 155,426 130,326 87,432 42,019 164,392 126,344 83,379 51.52%
-
Net Worth 848,570 803,024 799,491 797,451 894,612 871,131 869,023 -1.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 48,779 48,736 24,343 - 48,326 48,280 24,142 59.89%
Div Payout % 48.54% 87.11% 66.84% - 61.50% 83.99% 62.69% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 848,570 803,024 799,491 797,451 894,612 871,131 869,023 -1.57%
NOSH 487,796 487,360 486,871 486,310 483,260 482,808 482,844 0.68%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 39.27% 30.04% 29.40% 30.21% 32.34% 31.27% 31.59% -
ROE 11.84% 6.97% 4.56% 2.28% 8.78% 6.60% 4.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.46 38.22 25.44 12.38 50.28 38.07 25.24 62.93%
EPS 20.60 11.48 7.48 3.74 16.25 11.90 7.98 88.28%
DPS 10.00 10.00 5.00 0.00 10.00 10.00 5.00 58.80%
NAPS 1.7396 1.6477 1.6421 1.6398 1.8512 1.8043 1.7998 -2.24%
Adjusted Per Share Value based on latest NOSH - 486,310
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.99 34.20 22.74 11.06 44.61 33.75 22.38 64.04%
EPS 18.45 10.27 6.69 3.34 14.43 10.55 7.07 89.65%
DPS 8.96 8.95 4.47 0.00 8.87 8.87 4.43 60.00%
NAPS 1.5582 1.4745 1.468 1.4643 1.6427 1.5996 1.5957 -1.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.98 2.99 2.79 2.58 2.88 2.83 2.39 -
P/RPS 5.68 7.82 10.97 20.84 5.73 7.43 9.47 -28.90%
P/EPS 14.47 26.05 37.30 68.98 17.71 23.77 29.97 -38.48%
EY 6.91 3.84 2.68 1.45 5.65 4.21 3.34 62.43%
DY 3.36 3.34 1.79 0.00 3.47 3.53 2.09 37.27%
P/NAPS 1.71 1.81 1.70 1.57 1.56 1.57 1.33 18.25%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 27/02/06 24/11/05 -
Price 3.82 2.86 2.90 2.74 2.55 2.80 2.73 -
P/RPS 7.28 7.48 11.40 22.13 5.07 7.35 10.81 -23.18%
P/EPS 18.54 24.91 38.77 73.26 15.68 23.52 34.23 -33.57%
EY 5.39 4.01 2.58 1.36 6.38 4.25 2.92 50.53%
DY 2.62 3.50 1.72 0.00 3.92 3.57 1.83 27.05%
P/NAPS 2.20 1.74 1.77 1.67 1.38 1.55 1.52 27.98%

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