[LITRAK] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 7.14%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 78,551 74,954 73,716 62,425 61,935 56,776 53,817 6.49%
PBT 32,422 33,839 35,789 27,288 28,286 26,225 27,464 2.80%
Tax -10,685 -10,207 -11,463 -7,757 -9,316 -9,148 -8,464 3.95%
NP 21,737 23,632 24,326 19,531 18,970 17,077 19,000 2.26%
-
NP to SH 21,737 23,632 24,326 19,531 18,970 17,077 19,000 2.26%
-
Tax Rate 32.96% 30.16% 32.03% 28.43% 32.94% 34.88% 30.82% -
Total Cost 56,814 51,322 49,390 42,894 42,965 39,699 34,817 8.49%
-
Net Worth 441,969 495,332 896,277 804,530 871,001 829,440 823,654 -9.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 34,898 98,878 24,571 24,413 24,136 - - -
Div Payout % 160.55% 418.41% 101.01% 125.00% 127.24% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 441,969 495,332 896,277 804,530 871,001 829,440 823,654 -9.84%
NOSH 498,555 494,393 491,434 488,275 482,736 482,401 482,233 0.55%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 27.67% 31.53% 33.00% 31.29% 30.63% 30.08% 35.30% -
ROE 4.92% 4.77% 2.71% 2.43% 2.18% 2.06% 2.31% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.76 15.16 15.00 12.78 12.83 11.77 11.16 5.91%
EPS 4.36 4.78 4.95 4.00 3.93 3.54 3.94 1.70%
DPS 7.00 20.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.8865 1.0019 1.8238 1.6477 1.8043 1.7194 1.708 -10.34%
Adjusted Per Share Value based on latest NOSH - 488,275
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.42 13.76 13.54 11.46 11.37 10.43 9.88 6.49%
EPS 3.99 4.34 4.47 3.59 3.48 3.14 3.49 2.25%
DPS 6.41 18.16 4.51 4.48 4.43 0.00 0.00 -
NAPS 0.8116 0.9095 1.6458 1.4773 1.5994 1.523 1.5124 -9.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.79 1.83 3.88 2.99 2.83 2.73 3.00 -
P/RPS 17.71 12.07 25.87 23.39 22.06 23.20 26.88 -6.71%
P/EPS 63.99 38.28 78.38 74.75 72.02 77.12 76.14 -2.85%
EY 1.56 2.61 1.28 1.34 1.39 1.30 1.31 2.95%
DY 2.51 10.93 1.29 1.67 1.77 0.00 0.00 -
P/NAPS 3.15 1.83 2.13 1.81 1.57 1.59 1.76 10.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 -
Price 3.05 1.90 3.80 2.86 2.80 2.47 2.94 -
P/RPS 19.36 12.53 25.33 22.37 21.82 20.99 26.34 -4.99%
P/EPS 69.95 39.75 76.77 71.50 71.25 69.77 74.62 -1.07%
EY 1.43 2.52 1.30 1.40 1.40 1.43 1.34 1.08%
DY 2.30 10.53 1.32 1.75 1.79 0.00 0.00 -
P/NAPS 3.44 1.90 2.08 1.74 1.55 1.44 1.72 12.23%

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