[LITRAK] YoY Annualized Quarter 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- 2.42%
YoY- -2.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 308,006 298,705 294,618 248,366 245,100 226,205 209,345 6.64%
PBT 132,049 156,033 147,960 111,096 113,832 84,004 129,796 0.28%
Tax -41,796 -45,845 -47,060 -36,497 -37,190 -32,614 -31,897 4.60%
NP 90,253 110,188 100,900 74,598 76,641 51,389 97,898 -1.34%
-
NP to SH 90,253 110,188 100,900 74,598 76,641 51,389 97,898 -1.34%
-
Tax Rate 31.65% 29.38% 31.81% 32.85% 32.67% 38.82% 24.57% -
Total Cost 217,753 188,517 193,718 173,768 168,458 174,816 111,446 11.79%
-
Net Worth 441,879 495,203 893,886 803,024 871,131 830,440 823,428 -9.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 112,982 164,754 65,349 64,981 64,374 32,198 32,140 23.28%
Div Payout % 125.18% 149.52% 64.77% 87.11% 83.99% 62.66% 32.83% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 441,879 495,203 893,886 803,024 871,131 830,440 823,428 -9.84%
NOSH 498,453 494,264 490,123 487,360 482,808 482,982 482,101 0.55%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.30% 36.89% 34.25% 30.04% 31.27% 22.72% 46.76% -
ROE 20.42% 22.25% 11.29% 9.29% 8.80% 6.19% 11.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.79 60.43 60.11 50.96 50.77 46.84 43.42 6.05%
EPS 18.11 22.29 20.59 15.31 15.87 10.64 20.31 -1.89%
DPS 22.67 33.33 13.33 13.33 13.33 6.67 6.67 22.59%
NAPS 0.8865 1.0019 1.8238 1.6477 1.8043 1.7194 1.708 -10.34%
Adjusted Per Share Value based on latest NOSH - 488,275
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.56 54.85 54.10 45.61 45.01 41.54 38.44 6.64%
EPS 16.57 20.23 18.53 13.70 14.07 9.44 17.98 -1.35%
DPS 20.75 30.25 12.00 11.93 11.82 5.91 5.90 23.29%
NAPS 0.8114 0.9093 1.6414 1.4745 1.5996 1.5249 1.512 -9.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.79 1.83 3.88 2.99 2.83 2.73 3.00 -
P/RPS 4.52 3.03 6.45 5.87 5.57 5.83 6.91 -6.82%
P/EPS 15.41 8.21 18.85 19.53 17.83 25.66 14.77 0.70%
EY 6.49 12.18 5.31 5.12 5.61 3.90 6.77 -0.70%
DY 8.12 18.21 3.44 4.46 4.71 2.44 2.22 24.10%
P/NAPS 3.15 1.83 2.13 1.81 1.57 1.59 1.76 10.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 -
Price 3.05 1.90 3.80 2.86 2.80 2.47 2.94 -
P/RPS 4.94 3.14 6.32 5.61 5.52 5.27 6.77 -5.11%
P/EPS 16.84 8.52 18.46 18.68 17.64 23.21 14.48 2.54%
EY 5.94 11.73 5.42 5.35 5.67 4.31 6.91 -2.48%
DY 7.43 17.54 3.51 4.66 4.76 2.70 2.27 21.82%
P/NAPS 3.44 1.90 2.08 1.74 1.55 1.44 1.72 12.23%

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