[LITRAK] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 8.34%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 198,606 192,399 185,135 177,427 168,877 161,145 155,210 17.84%
PBT 116,453 108,632 80,012 81,248 74,906 73,610 72,282 37.38%
Tax -33,882 -31,079 -27,792 -22,201 -20,406 -19,984 -19,664 43.67%
NP 82,571 77,553 52,220 59,047 54,500 53,626 52,618 35.00%
-
NP to SH 82,571 77,553 52,220 59,047 54,500 53,626 52,618 35.00%
-
Tax Rate 29.09% 28.61% 34.73% 27.32% 27.24% 27.15% 27.20% -
Total Cost 116,035 114,846 132,915 118,380 114,377 107,519 102,592 8.54%
-
Net Worth 804,136 801,546 766,242 764,136 748,896 737,108 453,328 46.48%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 43,370 19,274 19,274 28,260 28,260 9,066 9,066 183.64%
Div Payout % 52.52% 24.85% 36.91% 47.86% 51.85% 16.91% 17.23% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 804,136 801,546 766,242 764,136 748,896 737,108 453,328 46.48%
NOSH 481,923 480,860 481,853 480,468 479,846 471,387 453,328 4.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 41.58% 40.31% 28.21% 33.28% 32.27% 33.28% 33.90% -
ROE 10.27% 9.68% 6.82% 7.73% 7.28% 7.28% 11.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.21 40.01 38.42 36.93 35.19 34.19 34.24 13.13%
EPS 17.13 16.13 10.84 12.29 11.36 11.38 11.61 29.57%
DPS 9.00 4.00 4.00 5.88 5.89 1.92 2.00 172.31%
NAPS 1.6686 1.6669 1.5902 1.5904 1.5607 1.5637 1.00 40.63%
Adjusted Per Share Value based on latest NOSH - 480,468
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.47 35.33 33.99 32.58 31.01 29.59 28.50 17.84%
EPS 15.16 14.24 9.59 10.84 10.01 9.85 9.66 35.00%
DPS 7.96 3.54 3.54 5.19 5.19 1.66 1.66 184.08%
NAPS 1.4766 1.4718 1.407 1.4031 1.3751 1.3535 0.8324 46.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.74 2.39 2.13 2.48 2.70 2.80 3.00 -
P/RPS 6.65 5.97 5.54 6.72 7.67 8.19 8.76 -16.76%
P/EPS 15.99 14.82 19.65 20.18 23.77 24.61 25.85 -27.38%
EY 6.25 6.75 5.09 4.96 4.21 4.06 3.87 37.61%
DY 3.28 1.67 1.88 2.37 2.18 0.69 0.67 188.03%
P/NAPS 1.64 1.43 1.34 1.56 1.73 1.79 3.00 -33.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 21/08/03 26/05/03 27/02/03 25/11/02 27/08/02 24/05/02 -
Price 2.83 2.74 2.22 2.37 2.65 2.77 3.00 -
P/RPS 6.87 6.85 5.78 6.42 7.53 8.10 8.76 -14.94%
P/EPS 16.52 16.99 20.48 19.28 23.33 24.35 25.85 -25.78%
EY 6.05 5.89 4.88 5.19 4.29 4.11 3.87 34.66%
DY 3.18 1.46 1.80 2.48 2.22 0.69 0.67 182.15%
P/NAPS 1.70 1.64 1.40 1.49 1.70 1.77 3.00 -31.49%

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