[LITRAK] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 3.17%
YoY- -37.24%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 293,033 255,912 242,966 226,714 212,054 185,135 155,210 11.16%
PBT 142,744 129,780 114,937 88,281 121,352 80,012 72,282 11.99%
Tax -37,949 -29,294 -36,363 -32,400 -32,308 -27,792 -19,664 11.56%
NP 104,795 100,486 78,574 55,881 89,044 52,220 52,618 12.15%
-
NP to SH 104,795 100,486 78,574 55,881 89,044 52,220 52,618 12.15%
-
Tax Rate 26.59% 22.57% 31.64% 36.70% 26.62% 34.73% 27.20% -
Total Cost 188,238 155,426 164,392 170,833 123,010 132,915 102,592 10.63%
-
Net Worth 925,063 850,456 894,678 847,775 825,160 766,242 453,328 12.61%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 83,480 73,229 72,422 24,125 48,201 19,274 9,066 44.72%
Div Payout % 79.66% 72.88% 92.17% 43.17% 54.13% 36.91% 17.23% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 925,063 850,456 894,678 847,775 825,160 766,242 453,328 12.61%
NOSH 491,062 488,880 483,400 482,980 482,098 481,853 453,328 1.34%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 35.76% 39.27% 32.34% 24.65% 41.99% 28.21% 33.90% -
ROE 11.33% 11.82% 8.78% 6.59% 10.79% 6.82% 11.61% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 59.67 52.35 50.26 46.94 43.99 38.42 34.24 9.68%
EPS 21.34 20.55 16.25 11.57 18.47 10.84 11.61 10.66%
DPS 17.00 15.00 15.00 5.00 10.00 4.00 2.00 42.81%
NAPS 1.8838 1.7396 1.8508 1.7553 1.7116 1.5902 1.00 11.12%
Adjusted Per Share Value based on latest NOSH - 482,980
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 53.81 46.99 44.61 41.63 38.94 33.99 28.50 11.16%
EPS 19.24 18.45 14.43 10.26 16.35 9.59 9.66 12.15%
DPS 15.33 13.45 13.30 4.43 8.85 3.54 1.66 44.79%
NAPS 1.6986 1.5616 1.6428 1.5567 1.5152 1.407 0.8324 12.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.58 2.98 2.88 2.21 2.75 2.13 3.00 -
P/RPS 6.00 5.69 5.73 4.71 6.25 5.54 8.76 -6.10%
P/EPS 16.78 14.50 17.72 19.10 14.89 19.65 25.85 -6.94%
EY 5.96 6.90 5.64 5.24 6.72 5.09 3.87 7.45%
DY 4.75 5.03 5.21 2.26 3.64 1.88 0.67 38.56%
P/NAPS 1.90 1.71 1.56 1.26 1.61 1.34 3.00 -7.32%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 25/05/07 25/05/06 30/05/05 27/05/04 26/05/03 24/05/02 -
Price 3.74 3.82 2.55 2.35 2.61 2.22 3.00 -
P/RPS 6.27 7.30 5.07 5.01 5.93 5.78 8.76 -5.41%
P/EPS 17.53 18.58 15.69 20.31 14.13 20.48 25.85 -6.26%
EY 5.71 5.38 6.37 4.92 7.08 4.88 3.87 6.69%
DY 4.55 3.93 5.88 2.13 3.83 1.80 0.67 37.57%
P/NAPS 1.99 2.20 1.38 1.34 1.52 1.40 3.00 -6.60%

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