[LITRAK] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 21.27%
YoY- 70.52%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 255,912 242,966 226,714 212,054 185,135 155,210 137,209 10.94%
PBT 129,780 114,937 88,281 121,352 80,012 134,818 111,904 2.49%
Tax -29,294 -36,363 -32,400 -32,308 -27,792 -32,856 -31,147 -1.01%
NP 100,486 78,574 55,881 89,044 52,220 101,962 80,757 3.70%
-
NP to SH 100,486 78,574 55,881 89,044 52,220 101,962 80,757 3.70%
-
Tax Rate 22.57% 31.64% 36.70% 26.62% 34.73% 24.37% 27.83% -
Total Cost 155,426 164,392 170,833 123,010 132,915 53,248 56,452 18.37%
-
Net Worth 848,570 894,612 847,778 825,610 759,051 608,056 582,110 6.47%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 48,779 48,326 48,298 43,412 19,093 27,189 22,595 13.67%
Div Payout % 48.54% 61.50% 86.43% 48.75% 36.56% 26.67% 27.98% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 848,570 894,612 847,778 825,610 759,051 608,056 582,110 6.47%
NOSH 487,796 483,260 482,981 482,361 477,330 453,164 451,913 1.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 39.27% 32.34% 24.65% 41.99% 28.21% 65.69% 58.86% -
ROE 11.84% 8.78% 6.59% 10.79% 6.88% 16.77% 13.87% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 52.46 50.28 46.94 43.96 38.79 34.25 30.36 9.53%
EPS 20.60 16.25 11.57 18.46 10.94 22.50 17.87 2.39%
DPS 10.00 10.00 10.00 9.00 4.00 6.00 5.00 12.24%
NAPS 1.7396 1.8512 1.7553 1.7116 1.5902 1.3418 1.2881 5.13%
Adjusted Per Share Value based on latest NOSH - 482,098
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 46.99 44.61 41.63 38.94 33.99 28.50 25.19 10.94%
EPS 18.45 14.43 10.26 16.35 9.59 18.72 14.83 3.70%
DPS 8.96 8.87 8.87 7.97 3.51 4.99 4.15 13.68%
NAPS 1.5582 1.6427 1.5567 1.516 1.3938 1.1165 1.0689 6.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.98 2.88 2.21 2.75 2.13 3.00 2.53 -
P/RPS 5.68 5.73 4.71 6.26 5.49 8.76 8.33 -6.17%
P/EPS 14.47 17.71 19.10 14.90 19.47 13.33 14.16 0.36%
EY 6.91 5.65 5.24 6.71 5.14 7.50 7.06 -0.35%
DY 3.36 3.47 4.52 3.27 1.88 2.00 1.98 9.20%
P/NAPS 1.71 1.56 1.26 1.61 1.34 2.24 1.96 -2.24%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 25/05/06 30/05/05 27/05/04 26/05/03 24/05/02 28/05/01 -
Price 3.82 2.55 2.35 2.61 2.22 3.00 2.61 -
P/RPS 7.28 5.07 5.01 5.94 5.72 8.76 8.60 -2.73%
P/EPS 18.54 15.68 20.31 14.14 20.29 13.33 14.61 4.04%
EY 5.39 6.38 4.92 7.07 4.93 7.50 6.85 -3.91%
DY 2.62 3.92 4.26 3.45 1.80 2.00 1.92 5.31%
P/NAPS 2.20 1.38 1.34 1.52 1.40 2.24 2.03 1.34%

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