[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 21.27%
YoY- 70.52%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 169,654 112,878 56,296 212,054 157,009 103,192 50,677 122.96%
PBT 63,003 36,778 11,445 121,352 97,347 69,883 44,593 25.77%
Tax -24,461 -15,313 -8,026 -32,308 -23,923 -15,459 -7,711 115.14%
NP 38,542 21,465 3,419 89,044 73,424 54,424 36,882 2.96%
-
NP to SH 38,542 21,465 3,419 89,044 73,424 54,424 36,882 2.96%
-
Tax Rate 38.83% 41.64% 70.13% 26.62% 24.57% 22.12% 17.29% -
Total Cost 131,112 91,413 52,877 123,010 83,585 48,768 13,795 345.63%
-
Net Worth 830,440 829,706 827,638 825,610 823,428 803,644 801,546 2.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 24,149 24,117 - 43,412 24,105 24,081 - -
Div Payout % 62.66% 112.36% - 48.75% 32.83% 44.25% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 830,440 829,706 827,638 825,610 823,428 803,644 801,546 2.37%
NOSH 482,982 482,359 481,549 482,361 482,101 481,628 480,860 0.29%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.72% 19.02% 6.07% 41.99% 46.76% 52.74% 72.78% -
ROE 4.64% 2.59% 0.41% 10.79% 8.92% 6.77% 4.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 35.13 23.40 11.69 43.96 32.57 21.43 10.54 122.31%
EPS 7.98 4.45 0.71 18.46 15.23 11.30 7.67 2.66%
DPS 5.00 5.00 0.00 9.00 5.00 5.00 0.00 -
NAPS 1.7194 1.7201 1.7187 1.7116 1.708 1.6686 1.6669 2.07%
Adjusted Per Share Value based on latest NOSH - 482,098
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.15 20.73 10.34 38.94 28.83 18.95 9.31 122.88%
EPS 7.08 3.94 0.63 16.35 13.48 9.99 6.77 3.01%
DPS 4.43 4.43 0.00 7.97 4.43 4.42 0.00 -
NAPS 1.5249 1.5235 1.5197 1.516 1.512 1.4757 1.4718 2.37%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.73 2.38 2.55 2.75 3.00 2.74 2.39 -
P/RPS 7.77 10.17 21.81 6.26 9.21 12.79 22.68 -50.87%
P/EPS 34.21 53.48 359.15 14.90 19.70 24.25 31.16 6.39%
EY 2.92 1.87 0.28 6.71 5.08 4.12 3.21 -6.09%
DY 1.83 2.10 0.00 3.27 1.67 1.82 0.00 -
P/NAPS 1.59 1.38 1.48 1.61 1.76 1.64 1.43 7.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 26/11/04 26/08/04 27/05/04 27/02/04 21/11/03 21/08/03 -
Price 2.47 2.78 2.38 2.61 2.94 2.83 2.74 -
P/RPS 7.03 11.88 20.36 5.94 9.03 13.21 26.00 -58.01%
P/EPS 30.95 62.47 335.21 14.14 19.30 25.04 35.72 -9.07%
EY 3.23 1.60 0.30 7.07 5.18 3.99 2.80 9.94%
DY 2.02 1.80 0.00 3.45 1.70 1.77 0.00 -
P/NAPS 1.44 1.62 1.38 1.52 1.72 1.70 1.64 -8.26%

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