[LITRAK] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 427.82%
YoY- 2.87%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 59,638 57,060 56,776 56,582 56,296 55,045 53,817 7.09%
PBT 29,958 25,278 26,225 25,333 11,445 24,005 27,464 5.97%
Tax -8,985 -7,939 -9,148 -7,287 -8,026 -8,385 -8,464 4.06%
NP 20,973 17,339 17,077 18,046 3,419 15,620 19,000 6.81%
-
NP to SH 20,973 17,339 17,077 18,046 3,419 15,620 19,000 6.81%
-
Tax Rate 29.99% 31.41% 34.88% 28.76% 70.13% 34.93% 30.82% -
Total Cost 38,665 39,721 39,699 38,536 52,877 39,425 34,817 7.24%
-
Net Worth 869,496 847,775 829,440 829,971 827,638 825,160 823,654 3.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 24,125 - 24,104 - -
Div Payout % - - - 133.69% - 154.32% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 869,496 847,775 829,440 829,971 827,638 825,160 823,654 3.68%
NOSH 483,295 482,980 482,401 482,513 481,549 482,098 482,233 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 35.17% 30.39% 30.08% 31.89% 6.07% 28.38% 35.30% -
ROE 2.41% 2.05% 2.06% 2.17% 0.41% 1.89% 2.31% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.34 11.81 11.77 11.73 11.69 11.42 11.16 6.93%
EPS 4.34 3.59 3.54 3.74 0.71 3.24 3.94 6.66%
DPS 0.00 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.7991 1.7553 1.7194 1.7201 1.7187 1.7116 1.708 3.52%
Adjusted Per Share Value based on latest NOSH - 482,513
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.95 10.48 10.43 10.39 10.34 10.11 9.88 7.10%
EPS 3.85 3.18 3.14 3.31 0.63 2.87 3.49 6.77%
DPS 0.00 0.00 0.00 4.43 0.00 4.43 0.00 -
NAPS 1.5966 1.5567 1.523 1.524 1.5197 1.5152 1.5124 3.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.27 2.21 2.73 2.38 2.55 2.75 3.00 -
P/RPS 18.40 18.71 23.20 20.30 21.81 24.09 26.88 -22.34%
P/EPS 52.31 61.56 77.12 63.64 359.15 84.88 76.14 -22.15%
EY 1.91 1.62 1.30 1.57 0.28 1.18 1.31 28.60%
DY 0.00 0.00 0.00 2.10 0.00 1.82 0.00 -
P/NAPS 1.26 1.26 1.59 1.38 1.48 1.61 1.76 -19.98%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 30/05/05 24/02/05 26/11/04 26/08/04 27/05/04 27/02/04 -
Price 2.35 2.35 2.47 2.78 2.38 2.61 2.94 -
P/RPS 19.04 19.89 20.99 23.71 20.36 22.86 26.34 -19.47%
P/EPS 54.15 65.46 69.77 74.33 335.21 80.56 74.62 -19.26%
EY 1.85 1.53 1.43 1.35 0.30 1.24 1.34 24.01%
DY 0.00 0.00 0.00 1.80 0.00 1.92 0.00 -
P/NAPS 1.31 1.34 1.44 1.62 1.38 1.52 1.72 -16.61%

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