[LITRAK] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 5.61%
YoY- 47.69%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 245,416 240,885 224,699 204,918 177,427 150,158 132,663 10.79%
PBT 112,885 110,652 87,008 123,937 81,248 71,365 110,089 0.41%
Tax -35,843 -35,832 -32,846 -36,732 -22,201 -19,986 -29,545 3.27%
NP 77,042 74,820 54,162 87,205 59,047 51,379 80,544 -0.73%
-
NP to SH 77,042 74,820 54,162 87,205 59,047 51,379 80,544 -0.73%
-
Tax Rate 31.75% 32.38% 37.75% 29.64% 27.32% 28.01% 26.84% -
Total Cost 168,374 166,065 170,537 117,713 118,380 98,779 52,119 21.57%
-
Net Worth 804,530 871,001 829,440 823,654 764,136 453,294 584,720 5.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 72,955 48,252 48,230 43,370 28,260 13,576 31,626 14.94%
Div Payout % 94.70% 64.49% 89.05% 49.73% 47.86% 26.42% 39.27% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 804,530 871,001 829,440 823,654 764,136 453,294 584,720 5.46%
NOSH 488,275 482,736 482,401 482,233 480,468 453,294 451,765 1.30%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 31.39% 31.06% 24.10% 42.56% 33.28% 34.22% 60.71% -
ROE 9.58% 8.59% 6.53% 10.59% 7.73% 11.33% 13.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.26 49.90 46.58 42.49 36.93 33.13 29.37 9.36%
EPS 15.78 15.50 11.23 18.08 12.29 11.33 17.83 -2.01%
DPS 15.00 10.00 10.00 9.00 5.88 3.00 7.00 13.53%
NAPS 1.6477 1.8043 1.7194 1.708 1.5904 1.00 1.2943 4.10%
Adjusted Per Share Value based on latest NOSH - 482,233
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.06 44.23 41.26 37.63 32.58 27.57 24.36 10.78%
EPS 14.15 13.74 9.95 16.01 10.84 9.43 14.79 -0.73%
DPS 13.40 8.86 8.86 7.96 5.19 2.49 5.81 14.93%
NAPS 1.4773 1.5994 1.523 1.5124 1.4031 0.8323 1.0737 5.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.99 2.83 2.73 3.00 2.48 2.94 2.37 -
P/RPS 5.95 5.67 5.86 7.06 6.72 8.88 8.07 -4.95%
P/EPS 18.95 18.26 24.32 16.59 20.18 25.94 13.29 6.08%
EY 5.28 5.48 4.11 6.03 4.96 3.86 7.52 -5.72%
DY 5.02 3.53 3.66 3.00 2.37 1.02 2.95 9.26%
P/NAPS 1.81 1.57 1.59 1.76 1.56 2.94 1.83 -0.18%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 24/02/05 27/02/04 27/02/03 27/02/02 26/02/01 -
Price 2.86 2.80 2.47 2.94 2.37 2.95 2.69 -
P/RPS 5.69 5.61 5.30 6.92 6.42 8.91 9.16 -7.62%
P/EPS 18.13 18.07 22.00 16.26 19.28 26.03 15.09 3.10%
EY 5.52 5.54 4.55 6.15 5.19 3.84 6.63 -3.00%
DY 5.24 3.57 4.05 3.06 2.48 1.02 2.60 12.38%
P/NAPS 1.74 1.55 1.44 1.72 1.49 2.95 2.08 -2.92%

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