[LITRAK] YoY Cumulative 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- 34.91%
YoY- 91.01%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 186,275 183,825 169,654 157,009 137,226 115,009 102,060 10.54%
PBT 83,322 85,374 63,003 97,347 53,422 92,845 84,994 -0.33%
Tax -27,373 -27,893 -24,461 -23,923 -14,983 -25,744 -23,606 2.49%
NP 55,949 57,481 38,542 73,424 38,439 67,101 61,388 -1.53%
-
NP to SH 55,949 57,481 38,542 73,424 38,439 67,101 61,388 -1.53%
-
Tax Rate 32.85% 32.67% 38.83% 24.57% 28.05% 27.73% 27.77% -
Total Cost 130,326 126,344 131,112 83,585 98,787 47,908 40,672 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 48,736 48,280 24,149 24,105 - 9,055 - -
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 6.97% 6.60% 4.64% 8.92% 5.07% 11.22% 10.49% -
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 38.22 38.07 35.13 32.57 28.81 25.40 22.58 9.16%
EPS 11.48 11.90 7.98 15.23 8.07 14.82 13.58 -2.75%
DPS 10.00 10.00 5.00 5.00 0.00 2.00 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 34.20 33.75 31.15 28.83 25.20 21.12 18.74 10.54%
EPS 10.27 10.55 7.08 13.48 7.06 12.32 11.27 -1.53%
DPS 8.95 8.87 4.43 4.43 0.00 1.66 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 7.82 7.43 7.77 9.21 8.61 11.57 10.50 -4.79%
P/EPS 26.05 23.77 34.21 19.70 30.73 19.84 17.45 6.90%
EY 3.84 4.21 2.92 5.08 3.25 5.04 5.73 -6.45%
DY 3.34 3.53 1.83 1.67 0.00 0.68 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 7.48 7.35 7.03 9.03 8.23 11.61 11.91 -7.45%
P/EPS 24.91 23.52 30.95 19.30 29.37 19.91 19.81 3.89%
EY 4.01 4.25 3.23 5.18 3.41 5.02 5.05 -3.76%
DY 3.50 3.57 2.02 1.70 0.00 0.68 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