[LITRAK] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -3.43%
YoY- -37.89%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 235,726 230,056 226,714 224,699 221,740 217,673 212,054 7.30%
PBT 108,591 106,794 88,281 87,008 88,247 88,204 121,352 -7.13%
Tax -35,664 -33,359 -32,400 -32,846 -32,162 -32,623 -32,308 6.80%
NP 72,927 73,435 55,881 54,162 56,085 55,581 89,044 -12.45%
-
NP to SH 72,927 73,435 55,881 54,162 56,085 55,581 89,044 -12.45%
-
Tax Rate 32.84% 31.24% 36.70% 37.75% 36.45% 36.99% 26.62% -
Total Cost 162,799 156,621 170,833 170,537 165,655 162,092 123,010 20.52%
-
Net Worth 868,061 869,496 847,775 829,440 829,971 827,638 825,160 3.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 48,235 48,245 24,125 48,230 48,230 48,201 48,201 0.04%
Div Payout % 66.14% 65.70% 43.17% 89.05% 86.00% 86.72% 54.13% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 868,061 869,496 847,775 829,440 829,971 827,638 825,160 3.43%
NOSH 482,309 483,295 482,980 482,401 482,513 481,549 482,098 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 30.94% 31.92% 24.65% 24.10% 25.29% 25.53% 41.99% -
ROE 8.40% 8.45% 6.59% 6.53% 6.76% 6.72% 10.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.87 47.60 46.94 46.58 45.96 45.20 43.99 7.25%
EPS 15.12 15.19 11.57 11.23 11.62 11.54 18.47 -12.47%
DPS 10.00 10.00 5.00 10.00 10.00 10.00 10.00 0.00%
NAPS 1.7998 1.7991 1.7553 1.7194 1.7201 1.7187 1.7116 3.40%
Adjusted Per Share Value based on latest NOSH - 482,401
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.28 42.24 41.63 41.26 40.72 39.97 38.94 7.29%
EPS 13.39 13.48 10.26 9.95 10.30 10.21 16.35 -12.45%
DPS 8.86 8.86 4.43 8.86 8.86 8.85 8.85 0.07%
NAPS 1.594 1.5966 1.5567 1.523 1.524 1.5197 1.5152 3.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.39 2.27 2.21 2.73 2.38 2.55 2.75 -
P/RPS 4.89 4.77 4.71 5.86 5.18 5.64 6.25 -15.07%
P/EPS 15.81 14.94 19.10 24.32 20.48 22.09 14.89 4.07%
EY 6.33 6.69 5.24 4.11 4.88 4.53 6.72 -3.90%
DY 4.18 4.41 2.26 3.66 4.20 3.92 3.64 9.65%
P/NAPS 1.33 1.26 1.26 1.59 1.38 1.48 1.61 -11.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 19/08/05 30/05/05 24/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.73 2.35 2.35 2.47 2.78 2.38 2.61 -
P/RPS 5.59 4.94 5.01 5.30 6.05 5.27 5.93 -3.85%
P/EPS 18.06 15.47 20.31 22.00 23.92 20.62 14.13 17.75%
EY 5.54 6.47 4.92 4.55 4.18 4.85 7.08 -15.07%
DY 3.66 4.26 2.13 4.05 3.60 4.20 3.83 -2.97%
P/NAPS 1.52 1.31 1.34 1.44 1.62 1.38 1.52 0.00%

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