Highlights

[LITRAK] YoY Quarter Result on 2020-06-30 [#1]

Stock [LITRAK]: LINGKARAN TRANS KOTA HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -50.13%    YoY -     -59.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 66,712 128,840 126,217 128,974 136,020 96,174 95,796 -5.85%
  YoY % -48.22% 2.08% -2.14% -5.18% 41.43% 0.39% -
  Horiz. % 69.64% 134.49% 131.76% 134.63% 141.99% 100.39% 100.00%
PBT 36,127 88,699 74,095 73,330 81,057 56,932 47,981 -4.62%
  YoY % -59.27% 19.71% 1.04% -9.53% 42.38% 18.66% -
  Horiz. % 75.29% 184.86% 154.43% 152.83% 168.94% 118.66% 100.00%
Tax -8,922 -20,931 -18,859 -18,188 -19,970 -13,443 -12,858 -5.90%
  YoY % 57.37% -10.99% -3.69% 8.92% -48.55% -4.55% -
  Horiz. % 69.39% 162.79% 146.67% 141.45% 155.31% 104.55% 100.00%
NP 27,205 67,768 55,236 55,142 61,087 43,489 35,123 -4.16%
  YoY % -59.86% 22.69% 0.17% -9.73% 40.47% 23.82% -
  Horiz. % 77.46% 192.94% 157.26% 157.00% 173.92% 123.82% 100.00%
NP to SH 27,205 67,768 55,236 55,142 61,087 43,489 35,123 -4.16%
  YoY % -59.86% 22.69% 0.17% -9.73% 40.47% 23.82% -
  Horiz. % 77.46% 192.94% 157.26% 157.00% 173.92% 123.82% 100.00%
Tax Rate 24.70 % 23.60 % 25.45 % 24.80 % 24.64 % 23.61 % 26.80 % -1.35%
  YoY % 4.66% -7.27% 2.62% 0.65% 4.36% -11.90% -
  Horiz. % 92.16% 88.06% 94.96% 92.54% 91.94% 88.10% 100.00%
Total Cost 39,507 61,072 70,981 73,832 74,933 52,685 60,673 -6.89%
  YoY % -35.31% -13.96% -3.86% -1.47% 42.23% -13.17% -
  Horiz. % 65.11% 100.66% 116.99% 121.69% 123.50% 86.83% 100.00%
Net Worth 1,103,989 1,000,496 880,262 775,305 674,990 587,979 536,578 12.77%
  YoY % 10.34% 13.66% 13.54% 14.86% 14.80% 9.58% -
  Horiz. % 205.75% 186.46% 164.05% 144.49% 125.80% 109.58% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 53,135 52,805 52,792 78,999 52,300 77,474 51,499 0.52%
  YoY % 0.63% 0.02% -33.17% 51.05% -32.49% 50.44% -
  Horiz. % 103.18% 102.53% 102.51% 153.40% 101.55% 150.44% 100.00%
Div Payout % 195.31 % 77.92 % 95.58 % 143.27 % 85.62 % 178.15 % 146.63 % 4.89%
  YoY % 150.65% -18.48% -33.29% 67.33% -51.94% 21.50% -
  Horiz. % 133.20% 53.14% 65.18% 97.71% 58.39% 121.50% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,103,989 1,000,496 880,262 775,305 674,990 587,979 536,578 12.77%
  YoY % 10.34% 13.66% 13.54% 14.86% 14.80% 9.58% -
  Horiz. % 205.75% 186.46% 164.05% 144.49% 125.80% 109.58% 100.00%
NOSH 531,352 528,050 527,925 526,666 523,005 516,496 514,999 0.52%
  YoY % 0.63% 0.02% 0.24% 0.70% 1.26% 0.29% -
  Horiz. % 103.18% 102.53% 102.51% 102.27% 101.55% 100.29% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 40.78 % 52.60 % 43.76 % 42.75 % 44.91 % 45.22 % 36.66 % 1.79%
  YoY % -22.47% 20.20% 2.36% -4.81% -0.69% 23.35% -
  Horiz. % 111.24% 143.48% 119.37% 116.61% 122.50% 123.35% 100.00%
ROE 2.46 % 6.77 % 6.27 % 7.11 % 9.05 % 7.40 % 6.55 % -15.05%
  YoY % -63.66% 7.97% -11.81% -21.44% 22.30% 12.98% -
  Horiz. % 37.56% 103.36% 95.73% 108.55% 138.17% 112.98% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.56 24.40 23.91 24.49 26.01 18.62 18.60 -6.33%
  YoY % -48.52% 2.05% -2.37% -5.84% 39.69% 0.11% -
  Horiz. % 67.53% 131.18% 128.55% 131.67% 139.84% 100.11% 100.00%
EPS 5.12 12.83 10.46 10.47 11.68 8.42 6.82 -4.66%
  YoY % -60.09% 22.66% -0.10% -10.36% 38.72% 23.46% -
  Horiz. % 75.07% 188.12% 153.37% 153.52% 171.26% 123.46% 100.00%
DPS 10.00 10.00 10.00 15.00 10.00 15.00 10.00 -
  YoY % 0.00% 0.00% -33.33% 50.00% -33.33% 50.00% -
  Horiz. % 100.00% 100.00% 100.00% 150.00% 100.00% 150.00% 100.00%
NAPS 2.0777 1.8947 1.6674 1.4721 1.2906 1.1384 1.0419 12.18%
  YoY % 9.66% 13.63% 13.27% 14.06% 13.37% 9.26% -
  Horiz. % 199.41% 181.85% 160.03% 141.29% 123.87% 109.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 532,765
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.52 24.18 23.69 24.21 25.53 18.05 17.98 -5.85%
  YoY % -48.22% 2.07% -2.15% -5.17% 41.44% 0.39% -
  Horiz. % 69.63% 134.48% 131.76% 134.65% 141.99% 100.39% 100.00%
EPS 5.11 12.72 10.37 10.35 11.47 8.16 6.59 -4.15%
  YoY % -59.83% 22.66% 0.19% -9.76% 40.56% 23.82% -
  Horiz. % 77.54% 193.02% 157.36% 157.06% 174.05% 123.82% 100.00%
DPS 9.97 9.91 9.91 14.83 9.82 14.54 9.67 0.51%
  YoY % 0.61% 0.00% -33.18% 51.02% -32.46% 50.36% -
  Horiz. % 103.10% 102.48% 102.48% 153.36% 101.55% 150.36% 100.00%
NAPS 2.0722 1.8779 1.6523 1.4552 1.2670 1.1036 1.0072 12.76%
  YoY % 10.35% 13.65% 13.54% 14.85% 14.81% 9.57% -
  Horiz. % 205.74% 186.45% 164.05% 144.48% 125.79% 109.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.2000 4.9000 4.2300 5.8900 5.6900 4.2500 3.8700 -
P/RPS 33.45 20.08 17.69 24.05 21.88 22.82 20.81 8.22%
  YoY % 66.58% 13.51% -26.44% 9.92% -4.12% 9.66% -
  Horiz. % 160.74% 96.49% 85.01% 115.57% 105.14% 109.66% 100.00%
P/EPS 82.03 38.18 40.43 56.26 48.72 50.48 56.74 6.33%
  YoY % 114.85% -5.57% -28.14% 15.48% -3.49% -11.03% -
  Horiz. % 144.57% 67.29% 71.25% 99.15% 85.87% 88.97% 100.00%
EY 1.22 2.62 2.47 1.78 2.05 1.98 1.76 -5.92%
  YoY % -53.44% 6.07% 38.76% -13.17% 3.54% 12.50% -
  Horiz. % 69.32% 148.86% 140.34% 101.14% 116.48% 112.50% 100.00%
DY 2.38 2.04 2.36 2.55 1.76 3.53 2.58 -1.33%
  YoY % 16.67% -13.56% -7.45% 44.89% -50.14% 36.82% -
  Horiz. % 92.25% 79.07% 91.47% 98.84% 68.22% 136.82% 100.00%
P/NAPS 2.02 2.59 2.54 4.00 4.41 3.73 3.71 -9.63%
  YoY % -22.01% 1.97% -36.50% -9.30% 18.23% 0.54% -
  Horiz. % 54.45% 69.81% 68.46% 107.82% 118.87% 100.54% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 27/08/15 28/08/14 -
Price 4.0900 4.7000 5.1500 5.8600 5.9000 4.6000 3.9000 -
P/RPS 32.58 19.26 21.54 23.93 22.69 24.70 20.97 7.61%
  YoY % 69.16% -10.58% -9.99% 5.46% -8.14% 17.79% -
  Horiz. % 155.36% 91.85% 102.72% 114.12% 108.20% 117.79% 100.00%
P/EPS 79.88 36.62 49.22 55.97 50.51 54.63 57.18 5.72%
  YoY % 118.13% -25.60% -12.06% 10.81% -7.54% -4.46% -
  Horiz. % 139.70% 64.04% 86.08% 97.88% 88.34% 95.54% 100.00%
EY 1.25 2.73 2.03 1.79 1.98 1.83 1.75 -5.45%
  YoY % -54.21% 34.48% 13.41% -9.60% 8.20% 4.57% -
  Horiz. % 71.43% 156.00% 116.00% 102.29% 113.14% 104.57% 100.00%
DY 2.44 2.13 1.94 2.56 1.69 3.26 2.56 -0.80%
  YoY % 14.55% 9.79% -24.22% 51.48% -48.16% 27.34% -
  Horiz. % 95.31% 83.20% 75.78% 100.00% 66.02% 127.34% 100.00%
P/NAPS 1.97 2.48 3.09 3.98 4.57 4.04 3.74 -10.12%
  YoY % -20.56% -19.74% -22.36% -12.91% 13.12% 8.02% -
  Horiz. % 52.67% 66.31% 82.62% 106.42% 122.19% 108.02% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS