[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 36.7%
YoY- 40.61%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 186,275 123,850 60,207 242,966 183,825 121,890 59,638 113.23%
PBT 83,322 56,034 27,418 114,937 85,374 57,088 29,958 97.40%
Tax -27,373 -19,616 -9,230 -36,363 -27,893 -18,577 -8,985 109.72%
NP 55,949 36,418 18,188 78,574 57,481 38,511 20,973 92.00%
-
NP to SH 55,949 36,418 18,188 78,574 57,481 38,511 20,973 92.00%
-
Tax Rate 32.85% 35.01% 33.66% 31.64% 32.67% 32.54% 29.99% -
Total Cost 130,326 87,432 42,019 164,392 126,344 83,379 38,665 124.30%
-
Net Worth 803,024 799,491 797,451 894,612 871,131 869,023 869,496 -5.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 48,736 24,343 - 48,326 48,280 24,142 - -
Div Payout % 87.11% 66.84% - 61.50% 83.99% 62.69% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 803,024 799,491 797,451 894,612 871,131 869,023 869,496 -5.15%
NOSH 487,360 486,871 486,310 483,260 482,808 482,844 483,295 0.55%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 30.04% 29.40% 30.21% 32.34% 31.27% 31.59% 35.17% -
ROE 6.97% 4.56% 2.28% 8.78% 6.60% 4.43% 2.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.22 25.44 12.38 50.28 38.07 25.24 12.34 112.04%
EPS 11.48 7.48 3.74 16.25 11.90 7.98 4.34 90.92%
DPS 10.00 5.00 0.00 10.00 10.00 5.00 0.00 -
NAPS 1.6477 1.6421 1.6398 1.8512 1.8043 1.7998 1.7991 -5.67%
Adjusted Per Share Value based on latest NOSH - 483,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.20 22.74 11.06 44.61 33.75 22.38 10.95 113.22%
EPS 10.27 6.69 3.34 14.43 10.55 7.07 3.85 91.99%
DPS 8.95 4.47 0.00 8.87 8.87 4.43 0.00 -
NAPS 1.4745 1.468 1.4643 1.6427 1.5996 1.5957 1.5966 -5.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.99 2.79 2.58 2.88 2.83 2.39 2.27 -
P/RPS 7.82 10.97 20.84 5.73 7.43 9.47 18.40 -43.38%
P/EPS 26.05 37.30 68.98 17.71 23.77 29.97 52.31 -37.09%
EY 3.84 2.68 1.45 5.65 4.21 3.34 1.91 59.09%
DY 3.34 1.79 0.00 3.47 3.53 2.09 0.00 -
P/NAPS 1.81 1.70 1.57 1.56 1.57 1.33 1.26 27.22%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 25/05/06 27/02/06 24/11/05 19/08/05 -
Price 2.86 2.90 2.74 2.55 2.80 2.73 2.35 -
P/RPS 7.48 11.40 22.13 5.07 7.35 10.81 19.04 -46.26%
P/EPS 24.91 38.77 73.26 15.68 23.52 34.23 54.15 -40.32%
EY 4.01 2.58 1.36 6.38 4.25 2.92 1.85 67.25%
DY 3.50 1.72 0.00 3.92 3.57 1.83 0.00 -
P/NAPS 1.74 1.77 1.67 1.38 1.55 1.52 1.31 20.77%

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