[LITRAK] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 1.63%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 192,399 185,135 177,427 168,877 161,145 155,210 150,158 18.02%
PBT 108,632 80,012 81,248 74,906 73,610 72,282 71,365 32.42%
Tax -31,079 -27,792 -22,201 -20,406 -19,984 -19,664 -19,986 34.33%
NP 77,553 52,220 59,047 54,500 53,626 52,618 51,379 31.68%
-
NP to SH 77,553 52,220 59,047 54,500 53,626 52,618 51,379 31.68%
-
Tax Rate 28.61% 34.73% 27.32% 27.24% 27.15% 27.20% 28.01% -
Total Cost 114,846 132,915 118,380 114,377 107,519 102,592 98,779 10.59%
-
Net Worth 801,546 766,242 764,136 748,896 737,108 453,328 453,294 46.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 19,274 19,274 28,260 28,260 9,066 9,066 13,576 26.39%
Div Payout % 24.85% 36.91% 47.86% 51.85% 16.91% 17.23% 26.42% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 801,546 766,242 764,136 748,896 737,108 453,328 453,294 46.38%
NOSH 480,860 481,853 480,468 479,846 471,387 453,328 453,294 4.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 40.31% 28.21% 33.28% 32.27% 33.28% 33.90% 34.22% -
ROE 9.68% 6.82% 7.73% 7.28% 7.28% 11.61% 11.33% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 40.01 38.42 36.93 35.19 34.19 34.24 33.13 13.44%
EPS 16.13 10.84 12.29 11.36 11.38 11.61 11.33 26.63%
DPS 4.00 4.00 5.88 5.89 1.92 2.00 3.00 21.20%
NAPS 1.6669 1.5902 1.5904 1.5607 1.5637 1.00 1.00 40.71%
Adjusted Per Share Value based on latest NOSH - 479,846
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 35.33 33.99 32.58 31.01 29.59 28.50 27.57 18.03%
EPS 14.24 9.59 10.84 10.01 9.85 9.66 9.43 31.72%
DPS 3.54 3.54 5.19 5.19 1.66 1.66 2.49 26.51%
NAPS 1.4718 1.407 1.4031 1.3751 1.3535 0.8324 0.8323 46.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.39 2.13 2.48 2.70 2.80 3.00 2.94 -
P/RPS 5.97 5.54 6.72 7.67 8.19 8.76 8.88 -23.31%
P/EPS 14.82 19.65 20.18 23.77 24.61 25.85 25.94 -31.21%
EY 6.75 5.09 4.96 4.21 4.06 3.87 3.86 45.29%
DY 1.67 1.88 2.37 2.18 0.69 0.67 1.02 39.03%
P/NAPS 1.43 1.34 1.56 1.73 1.79 3.00 2.94 -38.23%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 27/02/03 25/11/02 27/08/02 24/05/02 27/02/02 -
Price 2.74 2.22 2.37 2.65 2.77 3.00 2.95 -
P/RPS 6.85 5.78 6.42 7.53 8.10 8.76 8.91 -16.11%
P/EPS 16.99 20.48 19.28 23.33 24.35 25.85 26.03 -24.81%
EY 5.89 4.88 5.19 4.29 4.11 3.87 3.84 33.10%
DY 1.46 1.80 2.48 2.22 0.69 0.67 1.02 27.09%
P/NAPS 1.64 1.40 1.49 1.70 1.77 3.00 2.95 -32.46%

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