[LITRAK] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -12.54%
YoY- -20.47%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 161,145 155,210 150,158 145,711 141,735 137,209 132,663 13.88%
PBT 73,610 72,282 71,365 86,004 98,447 111,903 110,089 -23.59%
Tax -19,984 -19,664 -19,986 -23,979 -27,526 -31,147 -29,545 -23.00%
NP 53,626 52,618 51,379 62,025 70,921 80,756 80,544 -23.80%
-
NP to SH 53,626 52,618 51,379 62,025 70,921 80,756 80,544 -23.80%
-
Tax Rate 27.15% 27.20% 28.01% 27.88% 27.96% 27.83% 26.84% -
Total Cost 107,519 102,592 98,779 83,686 70,814 56,453 52,119 62.26%
-
Net Worth 737,108 453,328 453,294 452,364 452,638 582,925 584,720 16.74%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 9,066 9,066 13,576 22,611 22,611 22,611 31,626 -56.62%
Div Payout % 16.91% 17.23% 26.42% 36.46% 31.88% 28.00% 39.27% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 737,108 453,328 453,294 452,364 452,638 582,925 584,720 16.74%
NOSH 471,387 453,328 453,294 452,364 452,638 452,546 451,765 2.88%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 33.28% 33.90% 34.22% 42.57% 50.04% 58.86% 60.71% -
ROE 7.28% 11.61% 11.33% 13.71% 15.67% 13.85% 13.77% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 34.19 34.24 33.13 32.21 31.31 30.32 29.37 10.69%
EPS 11.38 11.61 11.33 13.71 15.67 17.84 17.83 -25.93%
DPS 1.92 2.00 3.00 5.00 5.00 5.00 7.00 -57.88%
NAPS 1.5637 1.00 1.00 1.00 1.00 1.2881 1.2943 13.47%
Adjusted Per Share Value based on latest NOSH - 452,364
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 29.59 28.50 27.57 26.76 26.03 25.19 24.36 13.88%
EPS 9.85 9.66 9.43 11.39 13.02 14.83 14.79 -23.79%
DPS 1.66 1.66 2.49 4.15 4.15 4.15 5.81 -56.71%
NAPS 1.3535 0.8324 0.8323 0.8306 0.8311 1.0704 1.0737 16.74%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.80 3.00 2.94 2.70 2.62 2.53 2.37 -
P/RPS 8.19 8.76 8.88 8.38 8.37 8.34 8.07 0.99%
P/EPS 24.61 25.85 25.94 19.69 16.72 14.18 13.29 50.96%
EY 4.06 3.87 3.86 5.08 5.98 7.05 7.52 -33.77%
DY 0.69 0.67 1.02 1.85 1.91 1.98 2.95 -62.13%
P/NAPS 1.79 3.00 2.94 2.70 2.62 1.96 1.83 -1.46%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 24/05/02 27/02/02 29/11/01 29/08/01 28/05/01 26/02/01 -
Price 2.77 3.00 2.95 2.87 2.92 2.61 2.69 -
P/RPS 8.10 8.76 8.91 8.91 9.33 8.61 9.16 -7.89%
P/EPS 24.35 25.85 26.03 20.93 18.64 14.63 15.09 37.69%
EY 4.11 3.87 3.84 4.78 5.37 6.84 6.63 -27.36%
DY 0.69 0.67 1.02 1.74 1.71 1.92 2.60 -58.80%
P/NAPS 1.77 3.00 2.95 2.87 2.92 2.03 2.08 -10.22%

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