[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 34.91%
YoY- 91.01%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 112,878 56,296 212,054 157,009 103,192 50,677 185,135 -28.03%
PBT 36,778 11,445 121,352 97,347 69,883 44,593 80,012 -40.35%
Tax -15,313 -8,026 -32,308 -23,923 -15,459 -7,711 -27,792 -32.71%
NP 21,465 3,419 89,044 73,424 54,424 36,882 52,220 -44.62%
-
NP to SH 21,465 3,419 89,044 73,424 54,424 36,882 52,220 -44.62%
-
Tax Rate 41.64% 70.13% 26.62% 24.57% 22.12% 17.29% 34.73% -
Total Cost 91,413 52,877 123,010 83,585 48,768 13,795 132,915 -22.03%
-
Net Worth 829,706 827,638 825,610 823,428 803,644 801,546 759,051 6.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 24,117 - 43,412 24,105 24,081 - 19,093 16.80%
Div Payout % 112.36% - 48.75% 32.83% 44.25% - 36.56% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 829,706 827,638 825,610 823,428 803,644 801,546 759,051 6.09%
NOSH 482,359 481,549 482,361 482,101 481,628 480,860 477,330 0.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 19.02% 6.07% 41.99% 46.76% 52.74% 72.78% 28.21% -
ROE 2.59% 0.41% 10.79% 8.92% 6.77% 4.60% 6.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.40 11.69 43.96 32.57 21.43 10.54 38.79 -28.53%
EPS 4.45 0.71 18.46 15.23 11.30 7.67 10.94 -45.01%
DPS 5.00 0.00 9.00 5.00 5.00 0.00 4.00 15.99%
NAPS 1.7201 1.7187 1.7116 1.708 1.6686 1.6669 1.5902 5.35%
Adjusted Per Share Value based on latest NOSH - 482,233
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.73 10.34 38.94 28.83 18.95 9.31 33.99 -28.01%
EPS 3.94 0.63 16.35 13.48 9.99 6.77 9.59 -44.64%
DPS 4.43 0.00 7.97 4.43 4.42 0.00 3.51 16.73%
NAPS 1.5235 1.5197 1.516 1.512 1.4757 1.4718 1.3938 6.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.38 2.55 2.75 3.00 2.74 2.39 2.13 -
P/RPS 10.17 21.81 6.26 9.21 12.79 22.68 5.49 50.66%
P/EPS 53.48 359.15 14.90 19.70 24.25 31.16 19.47 95.77%
EY 1.87 0.28 6.71 5.08 4.12 3.21 5.14 -48.94%
DY 2.10 0.00 3.27 1.67 1.82 0.00 1.88 7.63%
P/NAPS 1.38 1.48 1.61 1.76 1.64 1.43 1.34 1.97%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 27/02/04 21/11/03 21/08/03 26/05/03 -
Price 2.78 2.38 2.61 2.94 2.83 2.74 2.22 -
P/RPS 11.88 20.36 5.94 9.03 13.21 26.00 5.72 62.56%
P/EPS 62.47 335.21 14.14 19.30 25.04 35.72 20.29 111.20%
EY 1.60 0.30 7.07 5.18 3.99 2.80 4.93 -52.67%
DY 1.80 0.00 3.45 1.70 1.77 0.00 1.80 0.00%
P/NAPS 1.62 1.38 1.52 1.72 1.70 1.64 1.40 10.19%

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