[LITRAK] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -4.07%
YoY- -60.47%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 59,141 57,060 55,045 47,909 40,201 35,149 30,603 11.60%
PBT 29,563 25,278 24,005 26,590 41,973 26,909 25,095 2.76%
Tax -8,470 -7,939 -8,385 -12,809 -7,112 -7,540 -5,938 6.09%
NP 21,093 17,339 15,620 13,781 34,861 19,369 19,157 1.61%
-
NP to SH 21,093 17,339 15,620 13,781 34,861 19,369 19,157 1.61%
-
Tax Rate 28.65% 31.41% 34.93% 48.17% 16.94% 28.02% 23.66% -
Total Cost 38,048 39,721 39,425 34,128 5,340 15,780 11,446 22.15%
-
Net Worth 894,678 847,775 825,160 766,242 608,276 582,925 582,436 7.41%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 24,170 - 24,104 19,274 18,133 13,576 22,590 1.13%
Div Payout % 114.59% - 154.32% 139.86% 52.02% 70.09% 117.92% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 894,678 847,775 825,160 766,242 608,276 582,925 582,436 7.41%
NOSH 483,400 482,980 482,098 481,853 453,328 452,546 451,816 1.13%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 35.67% 30.39% 28.38% 28.76% 86.72% 55.11% 62.60% -
ROE 2.36% 2.05% 1.89% 1.80% 5.73% 3.32% 3.29% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.23 11.81 11.42 9.94 8.87 7.77 6.77 10.35%
EPS 4.35 3.59 3.24 2.86 7.69 4.28 4.24 0.42%
DPS 5.00 0.00 5.00 4.00 4.00 3.00 5.00 0.00%
NAPS 1.8508 1.7553 1.7116 1.5902 1.3418 1.2881 1.2891 6.21%
Adjusted Per Share Value based on latest NOSH - 481,853
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.86 10.48 10.11 8.80 7.38 6.45 5.62 11.59%
EPS 3.87 3.18 2.87 2.53 6.40 3.56 3.52 1.59%
DPS 4.44 0.00 4.43 3.54 3.33 2.49 4.15 1.13%
NAPS 1.6428 1.5567 1.5152 1.407 1.1169 1.0704 1.0695 7.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.88 2.21 2.75 2.13 3.00 2.53 3.56 -
P/RPS 23.54 18.71 24.09 21.42 33.83 32.57 52.56 -12.52%
P/EPS 66.00 61.56 84.88 74.48 39.01 59.11 83.96 -3.93%
EY 1.52 1.62 1.18 1.34 2.56 1.69 1.19 4.16%
DY 1.74 0.00 1.82 1.88 1.33 1.19 1.40 3.68%
P/NAPS 1.56 1.26 1.61 1.34 2.24 1.96 2.76 -9.06%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 27/05/04 26/05/03 24/05/02 28/05/01 14/06/00 -
Price 2.55 2.35 2.61 2.22 3.00 2.61 3.08 -
P/RPS 20.84 19.89 22.86 22.33 33.83 33.60 45.47 -12.18%
P/EPS 58.44 65.46 80.56 77.62 39.01 60.98 72.64 -3.55%
EY 1.71 1.53 1.24 1.29 2.56 1.64 1.38 3.63%
DY 1.96 0.00 1.92 1.80 1.33 1.15 1.62 3.22%
P/NAPS 1.38 1.34 1.52 1.40 2.24 2.03 2.39 -8.74%

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