[LITRAK] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 2.6%
YoY- 38.14%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 296,098 290,601 245,416 240,885 224,699 204,918 177,427 8.90%
PBT 148,799 157,428 112,885 110,652 87,008 123,937 81,248 10.60%
Tax -37,038 -37,216 -35,843 -35,832 -32,846 -36,732 -22,201 8.89%
NP 111,761 120,212 77,042 74,820 54,162 87,205 59,047 11.20%
-
NP to SH 111,761 120,212 77,042 74,820 54,162 87,205 59,047 11.20%
-
Tax Rate 24.89% 23.64% 31.75% 32.38% 37.75% 29.64% 27.32% -
Total Cost 184,337 170,389 168,374 166,065 170,537 117,713 118,380 7.65%
-
Net Worth 495,332 896,277 804,530 871,001 829,440 823,654 764,136 -6.96%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 133,253 73,550 72,955 48,252 48,230 43,370 28,260 29.46%
Div Payout % 119.23% 61.18% 94.70% 64.49% 89.05% 49.73% 47.86% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 495,332 896,277 804,530 871,001 829,440 823,654 764,136 -6.96%
NOSH 494,393 491,434 488,275 482,736 482,401 482,233 480,468 0.47%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 37.74% 41.37% 31.39% 31.06% 24.10% 42.56% 33.28% -
ROE 22.56% 13.41% 9.58% 8.59% 6.53% 10.59% 7.73% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 59.89 59.13 50.26 49.90 46.58 42.49 36.93 8.38%
EPS 22.61 24.46 15.78 15.50 11.23 18.08 12.29 10.68%
DPS 27.00 15.00 15.00 10.00 10.00 9.00 5.88 28.89%
NAPS 1.0019 1.8238 1.6477 1.8043 1.7194 1.708 1.5904 -7.40%
Adjusted Per Share Value based on latest NOSH - 482,736
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.37 53.36 45.06 44.23 41.26 37.63 32.58 8.90%
EPS 20.52 22.07 14.15 13.74 9.95 16.01 10.84 11.21%
DPS 24.47 13.51 13.40 8.86 8.86 7.96 5.19 29.46%
NAPS 0.9095 1.6458 1.4773 1.5994 1.523 1.5124 1.4031 -6.96%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.83 3.88 2.99 2.83 2.73 3.00 2.48 -
P/RPS 3.06 6.56 5.95 5.67 5.86 7.06 6.72 -12.27%
P/EPS 8.10 15.86 18.95 18.26 24.32 16.59 20.18 -14.10%
EY 12.35 6.30 5.28 5.48 4.11 6.03 4.96 16.40%
DY 14.75 3.87 5.02 3.53 3.66 3.00 2.37 35.58%
P/NAPS 1.83 2.13 1.81 1.57 1.59 1.76 1.56 2.69%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 26/02/07 27/02/06 24/02/05 27/02/04 27/02/03 -
Price 1.90 3.80 2.86 2.80 2.47 2.94 2.37 -
P/RPS 3.17 6.43 5.69 5.61 5.30 6.92 6.42 -11.08%
P/EPS 8.40 15.53 18.13 18.07 22.00 16.26 19.28 -12.92%
EY 11.90 6.44 5.52 5.54 4.55 6.15 5.19 14.81%
DY 14.21 3.95 5.24 3.57 4.05 3.06 2.48 33.73%
P/NAPS 1.90 2.08 1.74 1.55 1.44 1.72 1.49 4.13%

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