[LITRAK] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 8.31%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,425 61,935 56,776 53,817 47,505 38,955 34,508 10.37%
PBT 27,288 28,286 26,225 27,464 19,980 32,226 28,277 -0.59%
Tax -7,757 -9,316 -9,148 -8,464 -5,614 -8,972 -7,812 -0.11%
NP 19,531 18,970 17,077 19,000 14,366 23,254 20,465 -0.77%
-
NP to SH 19,531 18,970 17,077 19,000 14,366 23,254 20,465 -0.77%
-
Tax Rate 28.43% 32.94% 34.88% 30.82% 28.10% 27.84% 27.63% -
Total Cost 42,894 42,965 39,699 34,817 33,139 15,701 14,043 20.44%
-
Net Worth 804,530 871,001 829,440 823,654 764,136 598,892 584,720 5.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 24,413 24,136 - - - 9,065 9,035 18.00%
Div Payout % 125.00% 127.24% - - - 38.99% 44.15% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 804,530 871,001 829,440 823,654 764,136 598,892 584,720 5.46%
NOSH 488,275 482,736 482,401 482,233 480,468 453,294 451,765 1.30%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 31.29% 30.63% 30.08% 35.30% 30.24% 59.69% 59.31% -
ROE 2.43% 2.18% 2.06% 2.31% 1.88% 3.88% 3.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.78 12.83 11.77 11.16 9.89 8.59 7.64 8.94%
EPS 4.00 3.93 3.54 3.94 2.99 5.13 4.53 -2.05%
DPS 5.00 5.00 0.00 0.00 0.00 2.00 2.00 16.49%
NAPS 1.6477 1.8043 1.7194 1.708 1.5904 1.3212 1.2943 4.10%
Adjusted Per Share Value based on latest NOSH - 482,233
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.46 11.37 10.43 9.88 8.72 7.15 6.34 10.36%
EPS 3.59 3.48 3.14 3.49 2.64 4.27 3.76 -0.76%
DPS 4.48 4.43 0.00 0.00 0.00 1.66 1.66 17.98%
NAPS 1.4773 1.5994 1.523 1.5124 1.4031 1.0997 1.0737 5.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.99 2.83 2.73 3.00 2.48 2.94 2.37 -
P/RPS 23.39 22.06 23.20 26.88 25.08 34.21 31.03 -4.59%
P/EPS 74.75 72.02 77.12 76.14 82.94 57.31 52.32 6.12%
EY 1.34 1.39 1.30 1.31 1.21 1.74 1.91 -5.73%
DY 1.67 1.77 0.00 0.00 0.00 0.68 0.84 12.12%
P/NAPS 1.81 1.57 1.59 1.76 1.56 2.23 1.83 -0.18%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 24/02/05 27/02/04 27/02/03 27/02/02 26/02/01 -
Price 2.86 2.80 2.47 2.94 2.37 2.95 2.69 -
P/RPS 22.37 21.82 20.99 26.34 23.97 34.33 35.22 -7.28%
P/EPS 71.50 71.25 69.77 74.62 79.26 57.50 59.38 3.14%
EY 1.40 1.40 1.43 1.34 1.26 1.74 1.68 -2.99%
DY 1.75 1.79 0.00 0.00 0.00 0.68 0.74 15.41%
P/NAPS 1.74 1.55 1.44 1.72 1.49 2.23 2.08 -2.92%

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