[LITRAK] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 3.17%
YoY- -37.24%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 240,885 235,726 230,056 226,714 224,699 221,740 217,673 6.96%
PBT 110,652 108,591 106,794 88,281 87,008 88,247 88,204 16.27%
Tax -35,832 -35,664 -33,359 -32,400 -32,846 -32,162 -32,623 6.43%
NP 74,820 72,927 73,435 55,881 54,162 56,085 55,581 21.85%
-
NP to SH 74,820 72,927 73,435 55,881 54,162 56,085 55,581 21.85%
-
Tax Rate 32.38% 32.84% 31.24% 36.70% 37.75% 36.45% 36.99% -
Total Cost 166,065 162,799 156,621 170,833 170,537 165,655 162,092 1.62%
-
Net Worth 871,001 868,061 869,496 847,775 829,440 829,971 827,638 3.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 48,252 48,235 48,245 24,125 48,230 48,230 48,201 0.07%
Div Payout % 64.49% 66.14% 65.70% 43.17% 89.05% 86.00% 86.72% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 871,001 868,061 869,496 847,775 829,440 829,971 827,638 3.45%
NOSH 482,736 482,309 483,295 482,980 482,401 482,513 481,549 0.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 31.06% 30.94% 31.92% 24.65% 24.10% 25.29% 25.53% -
ROE 8.59% 8.40% 8.45% 6.59% 6.53% 6.76% 6.72% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.90 48.87 47.60 46.94 46.58 45.96 45.20 6.79%
EPS 15.50 15.12 15.19 11.57 11.23 11.62 11.54 21.67%
DPS 10.00 10.00 10.00 5.00 10.00 10.00 10.00 0.00%
NAPS 1.8043 1.7998 1.7991 1.7553 1.7194 1.7201 1.7187 3.28%
Adjusted Per Share Value based on latest NOSH - 482,980
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.23 43.28 42.24 41.63 41.26 40.72 39.97 6.96%
EPS 13.74 13.39 13.48 10.26 9.95 10.30 10.21 21.82%
DPS 8.86 8.86 8.86 4.43 8.86 8.86 8.85 0.07%
NAPS 1.5994 1.594 1.5966 1.5567 1.523 1.524 1.5197 3.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.83 2.39 2.27 2.21 2.73 2.38 2.55 -
P/RPS 5.67 4.89 4.77 4.71 5.86 5.18 5.64 0.35%
P/EPS 18.26 15.81 14.94 19.10 24.32 20.48 22.09 -11.89%
EY 5.48 6.33 6.69 5.24 4.11 4.88 4.53 13.49%
DY 3.53 4.18 4.41 2.26 3.66 4.20 3.92 -6.72%
P/NAPS 1.57 1.33 1.26 1.26 1.59 1.38 1.48 4.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 19/08/05 30/05/05 24/02/05 26/11/04 26/08/04 -
Price 2.80 2.73 2.35 2.35 2.47 2.78 2.38 -
P/RPS 5.61 5.59 4.94 5.01 5.30 6.05 5.27 4.24%
P/EPS 18.07 18.06 15.47 20.31 22.00 23.92 20.62 -8.40%
EY 5.54 5.54 6.47 4.92 4.55 4.18 4.85 9.24%
DY 3.57 3.66 4.26 2.13 4.05 3.60 4.20 -10.24%
P/NAPS 1.55 1.52 1.31 1.34 1.44 1.62 1.38 8.02%

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