[LITRAK] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 0.91%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 268,190 255,912 245,416 244,926 243,535 242,966 240,885 7.44%
PBT 139,259 129,780 112,885 113,883 112,397 114,937 110,652 16.61%
Tax -31,717 -29,294 -35,843 -37,402 -36,608 -36,363 -35,832 -7.83%
NP 107,542 100,486 77,042 76,481 75,789 78,574 74,820 27.44%
-
NP to SH 107,542 100,486 77,042 76,481 75,789 78,574 74,820 27.44%
-
Tax Rate 22.78% 22.57% 31.75% 32.84% 32.57% 31.64% 32.38% -
Total Cost 160,648 155,426 168,374 168,445 167,746 164,392 166,065 -2.19%
-
Net Worth 876,886 850,456 804,530 800,413 797,451 894,678 871,001 0.45%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 73,229 73,229 72,955 72,678 72,422 72,422 48,252 32.16%
Div Payout % 68.09% 72.88% 94.70% 95.03% 95.56% 92.17% 64.49% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 876,886 850,456 804,530 800,413 797,451 894,678 871,001 0.45%
NOSH 489,224 488,880 488,275 487,433 486,310 483,400 482,736 0.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 40.10% 39.27% 31.39% 31.23% 31.12% 32.34% 31.06% -
ROE 12.26% 11.82% 9.58% 9.56% 9.50% 8.78% 8.59% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.82 52.35 50.26 50.25 50.08 50.26 49.90 6.48%
EPS 21.98 20.55 15.78 15.69 15.58 16.25 15.50 26.30%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 10.00 31.13%
NAPS 1.7924 1.7396 1.6477 1.6421 1.6398 1.8508 1.8043 -0.44%
Adjusted Per Share Value based on latest NOSH - 487,433
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.25 46.99 45.06 44.97 44.72 44.61 44.23 7.45%
EPS 19.75 18.45 14.15 14.04 13.92 14.43 13.74 27.45%
DPS 13.45 13.45 13.40 13.35 13.30 13.30 8.86 32.18%
NAPS 1.6102 1.5616 1.4773 1.4697 1.4643 1.6428 1.5994 0.45%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.00 2.98 2.99 2.79 2.58 2.88 2.83 -
P/RPS 7.30 5.69 5.95 5.55 5.15 5.73 5.67 18.40%
P/EPS 18.20 14.50 18.95 17.78 16.55 17.72 18.26 -0.21%
EY 5.50 6.90 5.28 5.62 6.04 5.64 5.48 0.24%
DY 3.75 5.03 5.02 5.38 5.81 5.21 3.53 4.12%
P/NAPS 2.23 1.71 1.81 1.70 1.57 1.56 1.57 26.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 27/02/06 -
Price 3.84 3.82 2.86 2.90 2.74 2.55 2.80 -
P/RPS 7.00 7.30 5.69 5.77 5.47 5.07 5.61 15.94%
P/EPS 17.47 18.58 18.13 18.48 17.58 15.69 18.07 -2.23%
EY 5.72 5.38 5.52 5.41 5.69 6.37 5.54 2.16%
DY 3.91 3.93 5.24 5.17 5.47 5.88 3.57 6.27%
P/NAPS 2.14 2.20 1.74 1.77 1.67 1.38 1.55 24.06%

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