[LITRAK] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 31.41%
YoY- 32.12%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 294,990 268,190 243,535 230,056 217,673 192,399 161,145 10.59%
PBT 153,653 139,259 112,397 106,794 88,204 108,632 73,610 13.03%
Tax -39,843 -31,717 -36,608 -33,359 -32,623 -31,079 -19,984 12.17%
NP 113,810 107,542 75,789 73,435 55,581 77,553 53,626 13.34%
-
NP to SH 113,810 107,542 75,789 73,435 55,581 77,553 53,626 13.34%
-
Tax Rate 25.93% 22.78% 32.57% 31.24% 36.99% 28.61% 27.15% -
Total Cost 181,180 160,648 167,746 156,621 162,092 114,846 107,519 9.07%
-
Net Worth 964,484 876,886 797,451 869,496 827,638 801,546 737,108 4.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 83,480 73,229 72,422 48,245 48,201 19,274 9,066 44.72%
Div Payout % 73.35% 68.09% 95.56% 65.70% 86.72% 24.85% 16.91% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 964,484 876,886 797,451 869,496 827,638 801,546 737,108 4.57%
NOSH 493,645 489,224 486,310 483,295 481,549 480,860 471,387 0.77%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 38.58% 40.10% 31.12% 31.92% 25.53% 40.31% 33.28% -
ROE 11.80% 12.26% 9.50% 8.45% 6.72% 9.68% 7.28% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 59.76 54.82 50.08 47.60 45.20 40.01 34.19 9.74%
EPS 23.06 21.98 15.58 15.19 11.54 16.13 11.38 12.47%
DPS 17.00 15.00 15.00 10.00 10.00 4.00 1.92 43.78%
NAPS 1.9538 1.7924 1.6398 1.7991 1.7187 1.6669 1.5637 3.77%
Adjusted Per Share Value based on latest NOSH - 483,295
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 54.17 49.25 44.72 42.24 39.97 35.33 29.59 10.59%
EPS 20.90 19.75 13.92 13.48 10.21 14.24 9.85 13.34%
DPS 15.33 13.45 13.30 8.86 8.85 3.54 1.66 44.79%
NAPS 1.771 1.6102 1.4643 1.5966 1.5197 1.4718 1.3535 4.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.18 4.00 2.58 2.27 2.55 2.39 2.80 -
P/RPS 5.32 7.30 5.15 4.77 5.64 5.97 8.19 -6.93%
P/EPS 13.79 18.20 16.55 14.94 22.09 14.82 24.61 -9.19%
EY 7.25 5.50 6.04 6.69 4.53 6.75 4.06 10.13%
DY 5.35 3.75 5.81 4.41 3.92 1.67 0.69 40.64%
P/NAPS 1.63 2.23 1.57 1.26 1.48 1.43 1.79 -1.54%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 28/08/07 28/08/06 19/08/05 26/08/04 21/08/03 27/08/02 -
Price 1.77 3.84 2.74 2.35 2.38 2.74 2.77 -
P/RPS 2.96 7.00 5.47 4.94 5.27 6.85 8.10 -15.43%
P/EPS 7.68 17.47 17.58 15.47 20.62 16.99 24.35 -17.48%
EY 13.03 5.72 5.69 6.47 4.85 5.89 4.11 21.18%
DY 9.60 3.91 5.47 4.26 4.20 1.46 0.69 55.02%
P/NAPS 0.91 2.14 1.67 1.31 1.38 1.64 1.77 -10.48%

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