[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 79.56%
YoY- -47.51%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 220,964 186,275 183,825 169,654 157,009 137,226 115,009 11.49%
PBT 110,970 83,322 85,374 63,003 97,347 53,422 92,845 3.01%
Tax -35,295 -27,373 -27,893 -24,461 -23,923 -14,983 -25,744 5.39%
NP 75,675 55,949 57,481 38,542 73,424 38,439 67,101 2.02%
-
NP to SH 75,675 55,949 57,481 38,542 73,424 38,439 67,101 2.02%
-
Tax Rate 31.81% 32.85% 32.67% 38.83% 24.57% 28.05% 27.73% -
Total Cost 145,289 130,326 126,344 131,112 83,585 98,787 47,908 20.30%
-
Net Worth 893,886 803,024 871,131 830,440 823,428 757,538 598,204 6.91%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 49,012 48,736 48,280 24,149 24,105 - 9,055 32.48%
Div Payout % 64.77% 87.11% 83.99% 62.66% 32.83% - 13.50% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 893,886 803,024 871,131 830,440 823,428 757,538 598,204 6.91%
NOSH 490,123 487,360 482,808 482,982 482,101 476,319 452,773 1.32%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 34.25% 30.04% 31.27% 22.72% 46.76% 28.01% 58.34% -
ROE 8.47% 6.97% 6.60% 4.64% 8.92% 5.07% 11.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 45.08 38.22 38.07 35.13 32.57 28.81 25.40 10.02%
EPS 15.44 11.48 11.90 7.98 15.23 8.07 14.82 0.68%
DPS 10.00 10.00 10.00 5.00 5.00 0.00 2.00 30.75%
NAPS 1.8238 1.6477 1.8043 1.7194 1.708 1.5904 1.3212 5.51%
Adjusted Per Share Value based on latest NOSH - 482,401
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 40.57 34.20 33.75 31.15 28.83 25.20 21.12 11.48%
EPS 13.90 10.27 10.55 7.08 13.48 7.06 12.32 2.03%
DPS 9.00 8.95 8.87 4.43 4.43 0.00 1.66 32.52%
NAPS 1.6414 1.4745 1.5996 1.5249 1.512 1.391 1.0984 6.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.88 2.99 2.83 2.73 3.00 2.48 2.94 -
P/RPS 8.61 7.82 7.43 7.77 9.21 8.61 11.57 -4.80%
P/EPS 25.13 26.05 23.77 34.21 19.70 30.73 19.84 4.01%
EY 3.98 3.84 4.21 2.92 5.08 3.25 5.04 -3.85%
DY 2.58 3.34 3.53 1.83 1.67 0.00 0.68 24.87%
P/NAPS 2.13 1.81 1.57 1.59 1.76 1.56 2.23 -0.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 27/02/03 27/02/02 -
Price 3.80 2.86 2.80 2.47 2.94 2.37 2.95 -
P/RPS 8.43 7.48 7.35 7.03 9.03 8.23 11.61 -5.19%
P/EPS 24.61 24.91 23.52 30.95 19.30 29.37 19.91 3.59%
EY 4.06 4.01 4.25 3.23 5.18 3.41 5.02 -3.47%
DY 2.63 3.50 3.57 2.02 1.70 0.00 0.68 25.27%
P/NAPS 2.08 1.74 1.55 1.44 1.72 1.49 2.23 -1.15%

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