[LITRAK] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 0.73%
YoY- 2.97%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 279,310 268,190 255,912 245,416 244,926 243,535 242,966 9.72%
PBT 148,927 139,259 129,780 112,885 113,883 112,397 114,937 18.83%
Tax -33,510 -31,717 -29,294 -35,843 -37,402 -36,608 -36,363 -5.29%
NP 115,417 107,542 100,486 77,042 76,481 75,789 78,574 29.18%
-
NP to SH 115,417 107,542 100,486 77,042 76,481 75,789 78,574 29.18%
-
Tax Rate 22.50% 22.78% 22.57% 31.75% 32.84% 32.57% 31.64% -
Total Cost 163,893 160,648 155,426 168,374 168,445 167,746 164,392 -0.20%
-
Net Worth 887,815 876,886 850,456 804,530 800,413 797,451 894,678 -0.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 73,392 73,229 73,229 72,955 72,678 72,422 72,422 0.89%
Div Payout % 63.59% 68.09% 72.88% 94.70% 95.03% 95.56% 92.17% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 887,815 876,886 850,456 804,530 800,413 797,451 894,678 -0.51%
NOSH 490,695 489,224 488,880 488,275 487,433 486,310 483,400 1.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 41.32% 40.10% 39.27% 31.39% 31.23% 31.12% 32.34% -
ROE 13.00% 12.26% 11.82% 9.58% 9.56% 9.50% 8.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 56.92 54.82 52.35 50.26 50.25 50.08 50.26 8.64%
EPS 23.52 21.98 20.55 15.78 15.69 15.58 16.25 27.92%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 1.8093 1.7924 1.7396 1.6477 1.6421 1.6398 1.8508 -1.49%
Adjusted Per Share Value based on latest NOSH - 488,275
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.29 49.25 46.99 45.06 44.97 44.72 44.61 9.73%
EPS 21.19 19.75 18.45 14.15 14.04 13.92 14.43 29.16%
DPS 13.48 13.45 13.45 13.40 13.35 13.30 13.30 0.89%
NAPS 1.6302 1.6102 1.5616 1.4773 1.4697 1.4643 1.6428 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.06 4.00 2.98 2.99 2.79 2.58 2.88 -
P/RPS 7.13 7.30 5.69 5.95 5.55 5.15 5.73 15.67%
P/EPS 17.26 18.20 14.50 18.95 17.78 16.55 17.72 -1.73%
EY 5.79 5.50 6.90 5.28 5.62 6.04 5.64 1.76%
DY 3.69 3.75 5.03 5.02 5.38 5.81 5.21 -20.52%
P/NAPS 2.24 2.23 1.71 1.81 1.70 1.57 1.56 27.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 -
Price 3.98 3.84 3.82 2.86 2.90 2.74 2.55 -
P/RPS 6.99 7.00 7.30 5.69 5.77 5.47 5.07 23.84%
P/EPS 16.92 17.47 18.58 18.13 18.48 17.58 15.69 5.15%
EY 5.91 5.72 5.38 5.52 5.41 5.69 6.37 -4.86%
DY 3.77 3.91 3.93 5.24 5.17 5.47 5.88 -25.62%
P/NAPS 2.20 2.14 2.20 1.74 1.77 1.67 1.38 36.42%

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