[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 47.56%
YoY- 126.08%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 123,850 121,890 112,878 103,192 89,721 76,054 67,552 10.62%
PBT 56,034 57,088 36,778 69,883 33,442 60,619 56,717 -0.20%
Tax -19,616 -18,577 -15,313 -15,459 -9,369 -16,772 -15,795 3.67%
NP 36,418 38,511 21,465 54,424 24,073 43,847 40,922 -1.92%
-
NP to SH 36,418 38,511 21,465 54,424 24,073 43,847 40,922 -1.92%
-
Tax Rate 35.01% 32.54% 41.64% 22.12% 28.02% 27.67% 27.85% -
Total Cost 87,432 83,379 91,413 48,768 65,648 32,207 26,630 21.90%
-
Net Worth 799,491 869,023 829,706 803,644 739,581 596,844 588,581 5.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 24,343 24,142 24,117 24,081 - - - -
Div Payout % 66.84% 62.69% 112.36% 44.25% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 799,491 869,023 829,706 803,644 739,581 596,844 588,581 5.23%
NOSH 486,871 482,844 482,359 481,628 473,877 452,497 451,677 1.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 29.40% 31.59% 19.02% 52.74% 26.83% 57.65% 60.58% -
ROE 4.56% 4.43% 2.59% 6.77% 3.25% 7.35% 6.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.44 25.24 23.40 21.43 18.93 16.81 14.96 9.24%
EPS 7.48 7.98 4.45 11.30 5.08 9.69 9.06 -3.14%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.6421 1.7998 1.7201 1.6686 1.5607 1.319 1.3031 3.92%
Adjusted Per Share Value based on latest NOSH - 481,923
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.74 22.38 20.73 18.95 16.47 13.97 12.40 10.63%
EPS 6.69 7.07 3.94 9.99 4.42 8.05 7.51 -1.90%
DPS 4.47 4.43 4.43 4.42 0.00 0.00 0.00 -
NAPS 1.468 1.5957 1.5235 1.4757 1.358 1.0959 1.0808 5.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.79 2.39 2.38 2.74 2.70 2.70 2.62 -
P/RPS 10.97 9.47 10.17 12.79 14.26 16.06 17.52 -7.50%
P/EPS 37.30 29.97 53.48 24.25 53.15 27.86 28.92 4.33%
EY 2.68 3.34 1.87 4.12 1.88 3.59 3.46 -4.16%
DY 1.79 2.09 2.10 1.82 0.00 0.00 0.00 -
P/NAPS 1.70 1.33 1.38 1.64 1.73 2.05 2.01 -2.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 29/11/01 02/11/00 -
Price 2.90 2.73 2.78 2.83 2.65 2.87 2.78 -
P/RPS 11.40 10.81 11.88 13.21 14.00 17.08 18.59 -7.82%
P/EPS 38.77 34.23 62.47 25.04 52.17 29.62 30.68 3.97%
EY 2.58 2.92 1.60 3.99 1.92 3.38 3.26 -3.82%
DY 1.72 1.83 1.80 1.77 0.00 0.00 0.00 -
P/NAPS 1.77 1.52 1.62 1.70 1.70 2.18 2.13 -3.03%

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