[LITRAK] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 8.17%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 74,954 73,716 62,425 61,935 56,776 53,817 47,505 7.88%
PBT 33,839 35,789 27,288 28,286 26,225 27,464 19,980 9.16%
Tax -10,207 -11,463 -7,757 -9,316 -9,148 -8,464 -5,614 10.46%
NP 23,632 24,326 19,531 18,970 17,077 19,000 14,366 8.64%
-
NP to SH 23,632 24,326 19,531 18,970 17,077 19,000 14,366 8.64%
-
Tax Rate 30.16% 32.03% 28.43% 32.94% 34.88% 30.82% 28.10% -
Total Cost 51,322 49,390 42,894 42,965 39,699 34,817 33,139 7.55%
-
Net Worth 495,332 896,277 804,530 871,001 829,440 823,654 764,136 -6.96%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 98,878 24,571 24,413 24,136 - - - -
Div Payout % 418.41% 101.01% 125.00% 127.24% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 495,332 896,277 804,530 871,001 829,440 823,654 764,136 -6.96%
NOSH 494,393 491,434 488,275 482,736 482,401 482,233 480,468 0.47%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 31.53% 33.00% 31.29% 30.63% 30.08% 35.30% 30.24% -
ROE 4.77% 2.71% 2.43% 2.18% 2.06% 2.31% 1.88% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.16 15.00 12.78 12.83 11.77 11.16 9.89 7.37%
EPS 4.78 4.95 4.00 3.93 3.54 3.94 2.99 8.12%
DPS 20.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.0019 1.8238 1.6477 1.8043 1.7194 1.708 1.5904 -7.40%
Adjusted Per Share Value based on latest NOSH - 482,736
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.76 13.54 11.46 11.37 10.43 9.88 8.72 7.89%
EPS 4.34 4.47 3.59 3.48 3.14 3.49 2.64 8.62%
DPS 18.16 4.51 4.48 4.43 0.00 0.00 0.00 -
NAPS 0.9095 1.6458 1.4773 1.5994 1.523 1.5124 1.4031 -6.96%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.83 3.88 2.99 2.83 2.73 3.00 2.48 -
P/RPS 12.07 25.87 23.39 22.06 23.20 26.88 25.08 -11.46%
P/EPS 38.28 78.38 74.75 72.02 77.12 76.14 82.94 -12.08%
EY 2.61 1.28 1.34 1.39 1.30 1.31 1.21 13.65%
DY 10.93 1.29 1.67 1.77 0.00 0.00 0.00 -
P/NAPS 1.83 2.13 1.81 1.57 1.59 1.76 1.56 2.69%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 27/02/03 -
Price 1.90 3.80 2.86 2.80 2.47 2.94 2.37 -
P/RPS 12.53 25.33 22.37 21.82 20.99 26.34 23.97 -10.23%
P/EPS 39.75 76.77 71.50 71.25 69.77 74.62 79.26 -10.85%
EY 2.52 1.30 1.40 1.40 1.43 1.34 1.26 12.23%
DY 10.53 1.32 1.75 1.79 0.00 0.00 0.00 -
P/NAPS 1.90 2.08 1.74 1.55 1.44 1.72 1.49 4.13%

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