[LITRAK] YoY Cumulative 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- 49.26%
YoY- 49.14%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 224,029 220,964 186,275 183,825 169,654 157,009 137,226 8.50%
PBT 117,025 110,970 83,322 85,374 63,003 97,347 53,422 13.94%
Tax -34,384 -35,295 -27,373 -27,893 -24,461 -23,923 -14,983 14.83%
NP 82,641 75,675 55,949 57,481 38,542 73,424 38,439 13.59%
-
NP to SH 82,641 75,675 55,949 57,481 38,542 73,424 38,439 13.59%
-
Tax Rate 29.38% 31.81% 32.85% 32.67% 38.83% 24.57% 28.05% -
Total Cost 141,388 145,289 130,326 126,344 131,112 83,585 98,787 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 123,566 49,012 48,736 48,280 24,149 24,105 - -
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 16.69% 8.47% 6.97% 6.60% 4.64% 8.92% 5.07% -
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 45.33 45.08 38.22 38.07 35.13 32.57 28.81 7.83%
EPS 16.72 15.44 11.48 11.90 7.98 15.23 8.07 12.89%
DPS 25.00 10.00 10.00 10.00 5.00 5.00 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 41.14 40.57 34.20 33.75 31.15 28.83 25.20 8.50%
EPS 15.17 13.90 10.27 10.55 7.08 13.48 7.06 13.58%
DPS 22.69 9.00 8.95 8.87 4.43 4.43 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 4.04 8.61 7.82 7.43 7.77 9.21 8.61 -11.83%
P/EPS 10.94 25.13 26.05 23.77 34.21 19.70 30.73 -15.80%
EY 9.14 3.98 3.84 4.21 2.92 5.08 3.25 18.78%
DY 13.66 2.58 3.34 3.53 1.83 1.67 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 4.19 8.43 7.48 7.35 7.03 9.03 8.23 -10.63%
P/EPS 11.36 24.61 24.91 23.52 30.95 19.30 29.37 -14.62%
EY 8.80 4.06 4.01 4.25 3.23 5.18 3.41 17.10%
DY 13.16 2.63 3.50 3.57 2.02 1.70 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