[LITRAK] YoY Cumulative 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- 53.63%
YoY- -2.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 231,005 224,029 220,964 186,275 183,825 169,654 157,009 6.64%
PBT 99,037 117,025 110,970 83,322 85,374 63,003 97,347 0.28%
Tax -31,347 -34,384 -35,295 -27,373 -27,893 -24,461 -23,923 4.60%
NP 67,690 82,641 75,675 55,949 57,481 38,542 73,424 -1.34%
-
NP to SH 67,690 82,641 75,675 55,949 57,481 38,542 73,424 -1.34%
-
Tax Rate 31.65% 29.38% 31.81% 32.85% 32.67% 38.83% 24.57% -
Total Cost 163,315 141,388 145,289 130,326 126,344 131,112 83,585 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 84,737 123,566 49,012 48,736 48,280 24,149 24,105 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 15.32% 16.69% 8.47% 6.97% 6.60% 4.64% 8.92% -
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 46.34 45.33 45.08 38.22 38.07 35.13 32.57 6.04%
EPS 13.58 16.72 15.44 11.48 11.90 7.98 15.23 -1.89%
DPS 17.00 25.00 10.00 10.00 10.00 5.00 5.00 22.60%
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 42.42 41.14 40.57 34.20 33.75 31.15 28.83 6.64%
EPS 12.43 15.17 13.90 10.27 10.55 7.08 13.48 -1.34%
DPS 15.56 22.69 9.00 8.95 8.87 4.43 4.43 23.26%
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 6.02 4.04 8.61 7.82 7.43 7.77 9.21 -6.83%
P/EPS 20.54 10.94 25.13 26.05 23.77 34.21 19.70 0.69%
EY 4.87 9.14 3.98 3.84 4.21 2.92 5.08 -0.70%
DY 6.09 13.66 2.58 3.34 3.53 1.83 1.67 24.04%
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 6.58 4.19 8.43 7.48 7.35 7.03 9.03 -5.13%
P/EPS 22.46 11.36 24.61 24.91 23.52 30.95 19.30 2.55%
EY 4.45 8.80 4.06 4.01 4.25 3.23 5.18 -2.49%
DY 5.57 13.16 2.63 3.50 3.57 2.02 1.70 21.84%
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