[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -74.88%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 293,033 220,964 147,248 72,485 255,912 186,275 123,850 77.46%
PBT 142,744 110,970 75,181 36,897 129,780 83,322 56,034 86.41%
Tax -37,949 -35,295 -23,832 -11,653 -29,294 -27,373 -19,616 55.19%
NP 104,795 75,675 51,349 25,244 100,486 55,949 36,418 102.17%
-
NP to SH 104,795 75,675 51,349 25,244 100,486 55,949 36,418 102.17%
-
Tax Rate 26.59% 31.81% 31.70% 31.58% 22.57% 32.85% 35.01% -
Total Cost 188,238 145,289 95,899 47,241 155,426 130,326 87,432 66.65%
-
Net Worth 924,217 893,886 886,505 876,886 848,570 803,024 799,491 10.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 58,873 49,012 24,498 - 48,779 48,736 24,343 80.07%
Div Payout % 56.18% 64.77% 47.71% - 48.54% 87.11% 66.84% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 924,217 893,886 886,505 876,886 848,570 803,024 799,491 10.13%
NOSH 490,613 490,123 489,971 489,224 487,796 487,360 486,871 0.51%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 35.76% 34.25% 34.87% 34.83% 39.27% 30.04% 29.40% -
ROE 11.34% 8.47% 5.79% 2.88% 11.84% 6.97% 4.56% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.73 45.08 30.05 14.82 52.46 38.22 25.44 76.55%
EPS 21.36 15.44 10.48 5.16 20.60 11.48 7.48 101.15%
DPS 12.00 10.00 5.00 0.00 10.00 10.00 5.00 79.16%
NAPS 1.8838 1.8238 1.8093 1.7924 1.7396 1.6477 1.6421 9.57%
Adjusted Per Share Value based on latest NOSH - 489,224
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 53.81 40.57 27.04 13.31 46.99 34.20 22.74 77.48%
EPS 19.24 13.90 9.43 4.64 18.45 10.27 6.69 102.10%
DPS 10.81 9.00 4.50 0.00 8.96 8.95 4.47 80.07%
NAPS 1.6971 1.6414 1.6278 1.6102 1.5582 1.4745 1.468 10.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.58 3.88 4.06 4.00 2.98 2.99 2.79 -
P/RPS 5.99 8.61 13.51 27.00 5.68 7.82 10.97 -33.16%
P/EPS 16.76 25.13 38.74 77.52 14.47 26.05 37.30 -41.30%
EY 5.97 3.98 2.58 1.29 6.91 3.84 2.68 70.48%
DY 3.35 2.58 1.23 0.00 3.36 3.34 1.79 51.80%
P/NAPS 1.90 2.13 2.24 2.23 1.71 1.81 1.70 7.68%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 16/11/07 28/08/07 25/05/07 26/02/07 27/11/06 -
Price 3.74 3.80 3.98 3.84 3.82 2.86 2.90 -
P/RPS 6.26 8.43 13.24 25.92 7.28 7.48 11.40 -32.91%
P/EPS 17.51 24.61 37.98 74.42 18.54 24.91 38.77 -41.10%
EY 5.71 4.06 2.63 1.34 5.39 4.01 2.58 69.74%
DY 3.21 2.63 1.26 0.00 2.62 3.50 1.72 51.52%
P/NAPS 1.99 2.08 2.20 2.14 2.20 1.74 1.77 8.11%

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