[LITRAK] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -0.49%
YoY- 49.14%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 298,705 294,618 248,366 245,100 226,205 209,345 182,968 8.50%
PBT 156,033 147,960 111,096 113,832 84,004 129,796 71,229 13.94%
Tax -45,845 -47,060 -36,497 -37,190 -32,614 -31,897 -19,977 14.83%
NP 110,188 100,900 74,598 76,641 51,389 97,898 51,252 13.59%
-
NP to SH 110,188 100,900 74,598 76,641 51,389 97,898 51,252 13.59%
-
Tax Rate 29.38% 31.81% 32.85% 32.67% 38.82% 24.57% 28.05% -
Total Cost 188,517 193,718 173,768 168,458 174,816 111,446 131,716 6.15%
-
Net Worth 495,203 893,886 803,024 871,131 830,440 823,428 757,538 -6.83%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 164,754 65,349 64,981 64,374 32,198 32,140 - -
Div Payout % 149.52% 64.77% 87.11% 83.99% 62.66% 32.83% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 495,203 893,886 803,024 871,131 830,440 823,428 757,538 -6.83%
NOSH 494,264 490,123 487,360 482,808 482,982 482,101 476,319 0.61%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 36.89% 34.25% 30.04% 31.27% 22.72% 46.76% 28.01% -
ROE 22.25% 11.29% 9.29% 8.80% 6.19% 11.89% 6.77% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 60.43 60.11 50.96 50.77 46.84 43.42 38.41 7.83%
EPS 22.29 20.59 15.31 15.87 10.64 20.31 10.76 12.89%
DPS 33.33 13.33 13.33 13.33 6.67 6.67 0.00 -
NAPS 1.0019 1.8238 1.6477 1.8043 1.7194 1.708 1.5904 -7.40%
Adjusted Per Share Value based on latest NOSH - 482,736
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.85 54.10 45.61 45.01 41.54 38.44 33.60 8.50%
EPS 20.23 18.53 13.70 14.07 9.44 17.98 9.41 13.59%
DPS 30.25 12.00 11.93 11.82 5.91 5.90 0.00 -
NAPS 0.9093 1.6414 1.4745 1.5996 1.5249 1.512 1.391 -6.83%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.83 3.88 2.99 2.83 2.73 3.00 2.48 -
P/RPS 3.03 6.45 5.87 5.57 5.83 6.91 6.46 -11.84%
P/EPS 8.21 18.85 19.53 17.83 25.66 14.77 23.05 -15.79%
EY 12.18 5.31 5.12 5.61 3.90 6.77 4.34 18.74%
DY 18.21 3.44 4.46 4.71 2.44 2.22 0.00 -
P/NAPS 1.83 2.13 1.81 1.57 1.59 1.76 1.56 2.69%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 27/02/03 -
Price 1.90 3.80 2.86 2.80 2.47 2.94 2.37 -
P/RPS 3.14 6.32 5.61 5.52 5.27 6.77 6.17 -10.63%
P/EPS 8.52 18.46 18.68 17.64 23.21 14.48 22.03 -14.63%
EY 11.73 5.42 5.35 5.67 4.31 6.91 4.54 17.12%
DY 17.54 3.51 4.66 4.76 2.70 2.27 0.00 -
P/NAPS 1.90 2.08 1.74 1.55 1.44 1.72 1.49 4.13%

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