[LITRAK] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -10.06%
YoY- 91.01%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 248,366 245,100 226,205 209,345 182,968 153,345 136,080 10.54%
PBT 111,096 113,832 84,004 129,796 71,229 123,793 113,325 -0.33%
Tax -36,497 -37,190 -32,614 -31,897 -19,977 -34,325 -31,474 2.49%
NP 74,598 76,641 51,389 97,898 51,252 89,468 81,850 -1.53%
-
NP to SH 74,598 76,641 51,389 97,898 51,252 89,468 81,850 -1.53%
-
Tax Rate 32.85% 32.67% 38.82% 24.57% 28.05% 27.73% 27.77% -
Total Cost 173,768 168,458 174,816 111,446 131,716 63,877 54,229 21.40%
-
Net Worth 803,024 871,131 830,440 823,428 757,538 598,204 585,084 5.41%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 64,981 64,374 32,198 32,140 - 12,073 - -
Div Payout % 87.11% 83.99% 62.66% 32.83% - 13.50% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 803,024 871,131 830,440 823,428 757,538 598,204 585,084 5.41%
NOSH 487,360 482,808 482,982 482,101 476,319 452,773 452,047 1.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 30.04% 31.27% 22.72% 46.76% 28.01% 58.34% 60.15% -
ROE 9.29% 8.80% 6.19% 11.89% 6.77% 14.96% 13.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.96 50.77 46.84 43.42 38.41 33.87 30.10 9.16%
EPS 15.31 15.87 10.64 20.31 10.76 19.76 18.11 -2.75%
DPS 13.33 13.33 6.67 6.67 0.00 2.67 0.00 -
NAPS 1.6477 1.8043 1.7194 1.708 1.5904 1.3212 1.2943 4.10%
Adjusted Per Share Value based on latest NOSH - 482,233
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.61 45.01 41.54 38.44 33.60 28.16 24.99 10.54%
EPS 13.70 14.07 9.44 17.98 9.41 16.43 15.03 -1.53%
DPS 11.93 11.82 5.91 5.90 0.00 2.22 0.00 -
NAPS 1.4745 1.5996 1.5249 1.512 1.391 1.0984 1.0743 5.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.99 2.83 2.73 3.00 2.48 2.94 2.37 -
P/RPS 5.87 5.57 5.83 6.91 6.46 8.68 7.87 -4.76%
P/EPS 19.53 17.83 25.66 14.77 23.05 14.88 13.09 6.89%
EY 5.12 5.61 3.90 6.77 4.34 6.72 7.64 -6.45%
DY 4.46 4.71 2.44 2.22 0.00 0.91 0.00 -
P/NAPS 1.81 1.57 1.59 1.76 1.56 2.23 1.83 -0.18%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 24/02/05 27/02/04 27/02/03 27/02/02 26/02/01 -
Price 2.86 2.80 2.47 2.94 2.37 2.95 2.69 -
P/RPS 5.61 5.52 5.27 6.77 6.17 8.71 8.94 -7.46%
P/EPS 18.68 17.64 23.21 14.48 22.03 14.93 14.86 3.88%
EY 5.35 5.67 4.31 6.91 4.54 6.70 6.73 -3.75%
DY 4.66 4.76 2.70 2.27 0.00 0.90 0.00 -
P/NAPS 1.74 1.55 1.44 1.72 1.49 2.23 2.08 -2.92%

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