[LITRAK] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -37.58%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 268,190 243,535 230,056 217,673 192,399 161,145 141,735 11.20%
PBT 139,259 112,397 106,794 88,204 108,632 73,610 98,447 5.94%
Tax -31,717 -36,608 -33,359 -32,623 -31,079 -19,984 -27,526 2.38%
NP 107,542 75,789 73,435 55,581 77,553 53,626 70,921 7.18%
-
NP to SH 107,542 75,789 73,435 55,581 77,553 53,626 70,921 7.18%
-
Tax Rate 22.78% 32.57% 31.24% 36.99% 28.61% 27.15% 27.96% -
Total Cost 160,648 167,746 156,621 162,092 114,846 107,519 70,814 14.62%
-
Net Worth 876,886 797,451 869,496 827,638 801,546 737,108 452,638 11.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 73,229 72,422 48,245 48,201 19,274 9,066 22,611 21.62%
Div Payout % 68.09% 95.56% 65.70% 86.72% 24.85% 16.91% 31.88% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 876,886 797,451 869,496 827,638 801,546 737,108 452,638 11.64%
NOSH 489,224 486,310 483,295 481,549 480,860 471,387 452,638 1.30%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 40.10% 31.12% 31.92% 25.53% 40.31% 33.28% 50.04% -
ROE 12.26% 9.50% 8.45% 6.72% 9.68% 7.28% 15.67% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.82 50.08 47.60 45.20 40.01 34.19 31.31 9.78%
EPS 21.98 15.58 15.19 11.54 16.13 11.38 15.67 5.79%
DPS 15.00 15.00 10.00 10.00 4.00 1.92 5.00 20.08%
NAPS 1.7924 1.6398 1.7991 1.7187 1.6669 1.5637 1.00 10.20%
Adjusted Per Share Value based on latest NOSH - 481,549
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 49.25 44.72 42.24 39.97 35.33 29.59 26.03 11.20%
EPS 19.75 13.92 13.48 10.21 14.24 9.85 13.02 7.18%
DPS 13.45 13.30 8.86 8.85 3.54 1.66 4.15 21.63%
NAPS 1.6102 1.4643 1.5966 1.5197 1.4718 1.3535 0.8311 11.64%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.00 2.58 2.27 2.55 2.39 2.80 2.62 -
P/RPS 7.30 5.15 4.77 5.64 5.97 8.19 8.37 -2.25%
P/EPS 18.20 16.55 14.94 22.09 14.82 24.61 16.72 1.42%
EY 5.50 6.04 6.69 4.53 6.75 4.06 5.98 -1.38%
DY 3.75 5.81 4.41 3.92 1.67 0.69 1.91 11.89%
P/NAPS 2.23 1.57 1.26 1.48 1.43 1.79 2.62 -2.64%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 19/08/05 26/08/04 21/08/03 27/08/02 29/08/01 -
Price 3.84 2.74 2.35 2.38 2.74 2.77 2.92 -
P/RPS 7.00 5.47 4.94 5.27 6.85 8.10 9.33 -4.67%
P/EPS 17.47 17.58 15.47 20.62 16.99 24.35 18.64 -1.07%
EY 5.72 5.69 6.47 4.85 5.89 4.11 5.37 1.05%
DY 3.91 5.47 4.26 4.20 1.46 0.69 1.71 14.77%
P/NAPS 2.14 1.67 1.31 1.38 1.64 1.77 2.92 -5.04%

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