[LITRAK] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -16.38%
YoY- -2.82%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 74,633 74,763 63,643 62,252 56,582 52,515 46,308 8.27%
PBT 35,380 38,284 28,616 27,130 25,333 25,290 17,469 12.46%
Tax -10,630 -12,179 -10,386 -9,592 -7,287 -7,748 -4,945 13.59%
NP 24,750 26,105 18,230 17,538 18,046 17,542 12,524 12.01%
-
NP to SH 24,750 26,105 18,230 17,538 18,046 17,542 12,524 12.01%
-
Tax Rate 30.05% 31.81% 36.29% 35.36% 28.76% 30.64% 28.31% -
Total Cost 49,883 48,658 45,413 44,714 38,536 34,973 33,784 6.70%
-
Net Worth 471,237 887,815 800,413 868,061 829,971 804,136 748,896 -7.42%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 471,237 887,815 800,413 868,061 829,971 804,136 748,896 -7.42%
NOSH 494,011 490,695 487,433 482,309 482,513 481,923 479,846 0.48%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 33.16% 34.92% 28.64% 28.17% 31.89% 33.40% 27.05% -
ROE 5.25% 2.94% 2.28% 2.02% 2.17% 2.18% 1.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.11 15.24 13.06 12.91 11.73 10.90 9.65 7.75%
EPS 5.01 5.32 3.74 3.63 3.74 3.64 2.61 11.46%
DPS 0.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 0.9539 1.8093 1.6421 1.7998 1.7201 1.6686 1.5607 -7.87%
Adjusted Per Share Value based on latest NOSH - 482,309
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.70 13.73 11.69 11.43 10.39 9.64 8.50 8.27%
EPS 4.54 4.79 3.35 3.22 3.31 3.22 2.30 11.98%
DPS 0.00 4.51 4.48 4.43 4.43 4.42 0.00 -
NAPS 0.8653 1.6302 1.4697 1.594 1.524 1.4766 1.3751 -7.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.74 4.06 2.79 2.39 2.38 2.74 2.70 -
P/RPS 11.52 26.65 21.37 18.52 20.30 25.14 27.98 -13.73%
P/EPS 34.73 76.32 74.60 65.73 63.64 75.27 103.45 -16.61%
EY 2.88 1.31 1.34 1.52 1.57 1.33 0.97 19.86%
DY 0.00 1.23 1.79 2.09 2.10 1.82 0.00 -
P/NAPS 1.82 2.24 1.70 1.33 1.38 1.64 1.73 0.84%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 16/11/07 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 -
Price 1.79 3.98 2.90 2.73 2.78 2.83 2.65 -
P/RPS 11.85 26.12 22.21 21.15 23.71 25.97 27.46 -13.05%
P/EPS 35.73 74.81 77.54 75.08 74.33 77.75 101.53 -15.96%
EY 2.80 1.34 1.29 1.33 1.35 1.29 0.98 19.10%
DY 0.00 1.26 1.72 1.83 1.80 1.77 0.00 -
P/NAPS 1.88 2.20 1.77 1.52 1.62 1.70 1.70 1.68%

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