[LITRAK] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 1.92%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 185,135 177,427 168,877 161,145 155,210 150,158 145,711 17.32%
PBT 80,012 81,248 74,906 73,610 72,282 71,365 86,004 -4.70%
Tax -27,792 -22,201 -20,406 -19,984 -19,664 -19,986 -23,979 10.34%
NP 52,220 59,047 54,500 53,626 52,618 51,379 62,025 -10.84%
-
NP to SH 52,220 59,047 54,500 53,626 52,618 51,379 62,025 -10.84%
-
Tax Rate 34.73% 27.32% 27.24% 27.15% 27.20% 28.01% 27.88% -
Total Cost 132,915 118,380 114,377 107,519 102,592 98,779 83,686 36.16%
-
Net Worth 766,242 764,136 748,896 737,108 453,328 453,294 452,364 42.14%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 19,274 28,260 28,260 9,066 9,066 13,576 22,611 -10.10%
Div Payout % 36.91% 47.86% 51.85% 16.91% 17.23% 26.42% 36.46% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 766,242 764,136 748,896 737,108 453,328 453,294 452,364 42.14%
NOSH 481,853 480,468 479,846 471,387 453,328 453,294 452,364 4.30%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 28.21% 33.28% 32.27% 33.28% 33.90% 34.22% 42.57% -
ROE 6.82% 7.73% 7.28% 7.28% 11.61% 11.33% 13.71% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 38.42 36.93 35.19 34.19 34.24 33.13 32.21 12.48%
EPS 10.84 12.29 11.36 11.38 11.61 11.33 13.71 -14.50%
DPS 4.00 5.88 5.89 1.92 2.00 3.00 5.00 -13.83%
NAPS 1.5902 1.5904 1.5607 1.5637 1.00 1.00 1.00 36.27%
Adjusted Per Share Value based on latest NOSH - 471,387
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.99 32.58 31.01 29.59 28.50 27.57 26.76 17.30%
EPS 9.59 10.84 10.01 9.85 9.66 9.43 11.39 -10.84%
DPS 3.54 5.19 5.19 1.66 1.66 2.49 4.15 -10.06%
NAPS 1.407 1.4031 1.3751 1.3535 0.8324 0.8323 0.8306 42.14%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.13 2.48 2.70 2.80 3.00 2.94 2.70 -
P/RPS 5.54 6.72 7.67 8.19 8.76 8.88 8.38 -24.13%
P/EPS 19.65 20.18 23.77 24.61 25.85 25.94 19.69 -0.13%
EY 5.09 4.96 4.21 4.06 3.87 3.86 5.08 0.13%
DY 1.88 2.37 2.18 0.69 0.67 1.02 1.85 1.07%
P/NAPS 1.34 1.56 1.73 1.79 3.00 2.94 2.70 -37.34%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 -
Price 2.22 2.37 2.65 2.77 3.00 2.95 2.87 -
P/RPS 5.78 6.42 7.53 8.10 8.76 8.91 8.91 -25.08%
P/EPS 20.48 19.28 23.33 24.35 25.85 26.03 20.93 -1.43%
EY 4.88 5.19 4.29 4.11 3.87 3.84 4.78 1.39%
DY 1.80 2.48 2.22 0.69 0.67 1.02 1.74 2.28%
P/NAPS 1.40 1.49 1.70 1.77 3.00 2.95 2.87 -38.05%

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