[LITRAK] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 427.82%
YoY- 2.87%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 74,763 63,643 62,252 56,582 52,515 46,308 38,576 11.65%
PBT 38,284 28,616 27,130 25,333 25,290 17,469 30,997 3.58%
Tax -12,179 -10,386 -9,592 -7,287 -7,748 -4,945 -8,424 6.33%
NP 26,105 18,230 17,538 18,046 17,542 12,524 22,573 2.45%
-
NP to SH 26,105 18,230 17,538 18,046 17,542 12,524 22,573 2.45%
-
Tax Rate 31.81% 36.29% 35.36% 28.76% 30.64% 28.31% 27.18% -
Total Cost 48,658 45,413 44,714 38,536 34,973 33,784 16,003 20.35%
-
Net Worth 887,815 800,413 868,061 829,971 804,136 748,896 596,669 6.84%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 24,534 24,371 24,115 24,125 24,096 - - -
Div Payout % 93.98% 133.69% 137.50% 133.69% 137.36% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 887,815 800,413 868,061 829,971 804,136 748,896 596,669 6.84%
NOSH 490,695 487,433 482,309 482,513 481,923 479,846 452,364 1.36%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 34.92% 28.64% 28.17% 31.89% 33.40% 27.05% 58.52% -
ROE 2.94% 2.28% 2.02% 2.17% 2.18% 1.67% 3.78% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.24 13.06 12.91 11.73 10.90 9.65 8.53 10.15%
EPS 5.32 3.74 3.63 3.74 3.64 2.61 4.99 1.07%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.8093 1.6421 1.7998 1.7201 1.6686 1.5607 1.319 5.40%
Adjusted Per Share Value based on latest NOSH - 482,513
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.73 11.69 11.43 10.39 9.64 8.50 7.08 11.66%
EPS 4.79 3.35 3.22 3.31 3.22 2.30 4.14 2.45%
DPS 4.51 4.48 4.43 4.43 4.42 0.00 0.00 -
NAPS 1.6302 1.4697 1.594 1.524 1.4766 1.3751 1.0956 6.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.06 2.79 2.39 2.38 2.74 2.70 2.70 -
P/RPS 26.65 21.37 18.52 20.30 25.14 27.98 31.66 -2.82%
P/EPS 76.32 74.60 65.73 63.64 75.27 103.45 54.11 5.89%
EY 1.31 1.34 1.52 1.57 1.33 0.97 1.85 -5.58%
DY 1.23 1.79 2.09 2.10 1.82 0.00 0.00 -
P/NAPS 2.24 1.70 1.33 1.38 1.64 1.73 2.05 1.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 29/11/01 -
Price 3.98 2.90 2.73 2.78 2.83 2.65 2.87 -
P/RPS 26.12 22.21 21.15 23.71 25.97 27.46 33.66 -4.13%
P/EPS 74.81 77.54 75.08 74.33 77.75 101.53 57.52 4.47%
EY 1.34 1.29 1.33 1.35 1.29 0.98 1.74 -4.25%
DY 1.26 1.72 1.83 1.80 1.77 0.00 0.00 -
P/NAPS 2.20 1.77 1.52 1.62 1.70 1.70 2.18 0.15%

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