[LITRAK] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 2.11%
YoY- 70.52%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 224,699 221,740 217,673 212,054 204,918 198,606 192,399 10.84%
PBT 87,008 88,247 88,204 121,352 123,937 116,453 108,632 -13.69%
Tax -32,846 -32,162 -32,623 -32,308 -36,732 -33,882 -31,079 3.73%
NP 54,162 56,085 55,581 89,044 87,205 82,571 77,553 -21.19%
-
NP to SH 54,162 56,085 55,581 89,044 87,205 82,571 77,553 -21.19%
-
Tax Rate 37.75% 36.45% 36.99% 26.62% 29.64% 29.09% 28.61% -
Total Cost 170,537 165,655 162,092 123,010 117,713 116,035 114,846 30.00%
-
Net Worth 829,440 829,971 827,638 825,160 823,654 804,136 801,546 2.29%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 48,230 48,230 48,201 48,201 43,370 43,370 19,274 83.80%
Div Payout % 89.05% 86.00% 86.72% 54.13% 49.73% 52.52% 24.85% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 829,440 829,971 827,638 825,160 823,654 804,136 801,546 2.29%
NOSH 482,401 482,513 481,549 482,098 482,233 481,923 480,860 0.21%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 24.10% 25.29% 25.53% 41.99% 42.56% 41.58% 40.31% -
ROE 6.53% 6.76% 6.72% 10.79% 10.59% 10.27% 9.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 46.58 45.96 45.20 43.99 42.49 41.21 40.01 10.61%
EPS 11.23 11.62 11.54 18.47 18.08 17.13 16.13 -21.36%
DPS 10.00 10.00 10.00 10.00 9.00 9.00 4.00 83.69%
NAPS 1.7194 1.7201 1.7187 1.7116 1.708 1.6686 1.6669 2.07%
Adjusted Per Share Value based on latest NOSH - 482,098
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.26 40.72 39.97 38.94 37.63 36.47 35.33 10.84%
EPS 9.95 10.30 10.21 16.35 16.01 15.16 14.24 -21.17%
DPS 8.86 8.86 8.85 8.85 7.96 7.96 3.54 83.82%
NAPS 1.523 1.524 1.5197 1.5152 1.5124 1.4766 1.4718 2.29%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.73 2.38 2.55 2.75 3.00 2.74 2.39 -
P/RPS 5.86 5.18 5.64 6.25 7.06 6.65 5.97 -1.22%
P/EPS 24.32 20.48 22.09 14.89 16.59 15.99 14.82 38.91%
EY 4.11 4.88 4.53 6.72 6.03 6.25 6.75 -28.05%
DY 3.66 4.20 3.92 3.64 3.00 3.28 1.67 68.32%
P/NAPS 1.59 1.38 1.48 1.61 1.76 1.64 1.43 7.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 26/11/04 26/08/04 27/05/04 27/02/04 21/11/03 21/08/03 -
Price 2.47 2.78 2.38 2.61 2.94 2.83 2.74 -
P/RPS 5.30 6.05 5.27 5.93 6.92 6.87 6.85 -15.65%
P/EPS 22.00 23.92 20.62 14.13 16.26 16.52 16.99 18.70%
EY 4.55 4.18 4.85 7.08 6.15 6.05 5.89 -15.74%
DY 4.05 3.60 4.20 3.83 3.06 3.18 1.46 96.81%
P/NAPS 1.44 1.62 1.38 1.52 1.72 1.70 1.64 -8.26%

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