[LITRAK] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 20.96%
YoY- 513.43%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 59,141 61,935 62,252 59,638 57,060 56,776 56,582 2.99%
PBT 29,563 28,286 27,130 29,958 25,278 26,225 25,333 10.85%
Tax -8,470 -9,316 -9,592 -8,985 -7,939 -9,148 -7,287 10.55%
NP 21,093 18,970 17,538 20,973 17,339 17,077 18,046 10.97%
-
NP to SH 21,093 18,970 17,538 20,973 17,339 17,077 18,046 10.97%
-
Tax Rate 28.65% 32.94% 35.36% 29.99% 31.41% 34.88% 28.76% -
Total Cost 38,048 42,965 44,714 38,665 39,721 39,699 38,536 -0.84%
-
Net Worth 894,678 871,001 868,061 869,496 847,775 829,440 829,971 5.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 24,170 24,136 24,115 - - - 24,125 0.12%
Div Payout % 114.59% 127.24% 137.50% - - - 133.69% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 894,678 871,001 868,061 869,496 847,775 829,440 829,971 5.13%
NOSH 483,400 482,736 482,309 483,295 482,980 482,401 482,513 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 35.67% 30.63% 28.17% 35.17% 30.39% 30.08% 31.89% -
ROE 2.36% 2.18% 2.02% 2.41% 2.05% 2.06% 2.17% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.23 12.83 12.91 12.34 11.81 11.77 11.73 2.82%
EPS 4.35 3.93 3.63 4.34 3.59 3.54 3.74 10.60%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 5.00 0.00%
NAPS 1.8508 1.8043 1.7998 1.7991 1.7553 1.7194 1.7201 5.00%
Adjusted Per Share Value based on latest NOSH - 483,295
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.86 11.37 11.43 10.95 10.48 10.43 10.39 2.99%
EPS 3.87 3.48 3.22 3.85 3.18 3.14 3.31 10.99%
DPS 4.44 4.43 4.43 0.00 0.00 0.00 4.43 0.15%
NAPS 1.6428 1.5994 1.594 1.5966 1.5567 1.523 1.524 5.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.88 2.83 2.39 2.27 2.21 2.73 2.38 -
P/RPS 23.54 22.06 18.52 18.40 18.71 23.20 20.30 10.38%
P/EPS 66.00 72.02 65.73 52.31 61.56 77.12 63.64 2.45%
EY 1.52 1.39 1.52 1.91 1.62 1.30 1.57 -2.13%
DY 1.74 1.77 2.09 0.00 0.00 0.00 2.10 -11.79%
P/NAPS 1.56 1.57 1.33 1.26 1.26 1.59 1.38 8.52%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 24/11/05 19/08/05 30/05/05 24/02/05 26/11/04 -
Price 2.55 2.80 2.73 2.35 2.35 2.47 2.78 -
P/RPS 20.84 21.82 21.15 19.04 19.89 20.99 23.71 -8.24%
P/EPS 58.44 71.25 75.08 54.15 65.46 69.77 74.33 -14.82%
EY 1.71 1.40 1.33 1.85 1.53 1.43 1.35 17.08%
DY 1.96 1.79 1.83 0.00 0.00 0.00 1.80 5.84%
P/NAPS 1.38 1.55 1.52 1.31 1.34 1.44 1.62 -10.14%

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