[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

25-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Sep-2020 [#2]

Profit Trend

QoQ- 79.66%

YoY- -28.52%

Quarter Report

Litrak - Q2 FY 2021 (Sep 20).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Annualized Quarter Result
Revenue	348,208	392,827	391,353	380,626	266,848	503,844	523,144	-23.78%
YoY %	-11.36%	0.38%	2.82%	42.64%	-47.04%	-3.69%	-	-
Horiz. %	66.56%	75.09%	74.81%	72.76%	51.01%	96.31%	100.00%	-
PBT	206,652	267,080	278,958	253,798	144,508	342,883	362,534	-31.27%
YoY %	-22.63%	-4.26%	9.91%	75.63%	-57.86%	-5.42%	-	-
Horiz. %	57.00%	73.67%	76.95%	70.01%	39.86%	94.58%	100.00%	-
Tax	-54,980	-61,304	-61,525	-58,288	-35,688	-80,967	-86,046	-25.83%
YoY %	10.32%	0.36%	-5.55%	-63.33%	55.92%	5.90%	-	-
Horiz. %	63.90%	71.25%	71.50%	67.74%	41.48%	94.10%	100.00%	-
NP	151,672	205,776	217,433	195,510	108,820	261,916	276,488	-33.01%
YoY %	-26.29%	-5.36%	11.21%	79.66%	-58.45%	-5.27%	-	-
Horiz. %	54.86%	74.42%	78.64%	70.71%	39.36%	94.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,672	205,776	217,433	195,510	108,820	261,916	276,488	-33.01%
YoY %	-26.29%	-5.36%	11.21%	79.66%	-58.45%	-5.27%	-	-
Horiz. %	54.86%	74.42%	78.64%	70.71%	39.36%	94.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.61%	22.95%	22.06%	22.97%	24.70%	23.61%	23.73%	-
YoY %	15.95%	4.03%	-3.96%	-7.00%	4.62%	-0.51%	-	-
Horiz. %	112.14%	96.71%	92.96%	96.80%	104.09%	99.49%	100.00%	-
Total Cost	196,536	187,051	173,920	185,116	158,028	241,928	246,656	-14.06%
YoY %	5.07%	7.55%	-6.05%	17.14%	-34.68%	-1.92%	-	-
Horiz. %	79.68%	75.83%	70.51%	75.05%	64.07%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,851	1,181,006	1,191,780	1,125,345	1,103,989	1,074,277	1,099,569	7.23%
YoY %	3.37%	-0.90%	5.90%	1.93%	2.77%	-2.30%	-	-
Horiz. %	111.03%	107.41%	108.39%	102.34%	100.40%	97.70%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	213,137	106,565	142,075	106,466	212,540	132,830	177,064	13.17%
YoY %	100.01%	-24.99%	33.45%	-49.91%	60.01%	-24.98%	-	-
Horiz. %	120.37%	60.18%	80.24%	60.13%	120.04%	75.02%	100.00%	-
Div Payout %	140.53%	51.79%	65.34%	54.46%	195.31%	50.71%	64.04%	-
YoY %	171.35%	-20.74%	19.98%	-72.12%	285.15%	-20.82%	-	-
Horiz. %	219.44%	80.87%	102.03%	85.04%	304.98%	79.18%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	1,220,851	1,181,006	1,191,780	1,125,345	1,103,989	1,074,277	1,099,569	7.23%
YoY %	3.37%	-0.90%	5.90%	1.93%	2.77%	-2.30%	-	-
Horiz. %	111.03%	107.41%	108.39%	102.34%	100.40%	97.70%	100.00%	-
NOSH	532,843	532,843	532,808	532,765	531,371	531,341	531,273	0.19%
YoY %	0.00%	0.01%	0.01%	0.26%	0.01%	0.01%	-	-
Horiz. %	100.30%	100.30%	100.29%	100.28%	100.02%	100.01%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	43.56%	52.38%	55.56%	51.37%	40.78%	51.98%	52.85%	-
YoY %	-16.84%	-5.72%	8.16%	25.97%	-21.55%	-1.65%	-	-
Horiz. %	82.42%	99.11%	105.13%	97.20%	77.16%	98.35%	100.00%	-
ROE	12.42%	17.42%	18.24%	17.37%	9.86%	24.38%	25.15%	-
YoY %	-28.70%	-4.50%	5.01%	76.17%	-59.56%	-3.06%	-	-
Horiz. %	49.38%	69.26%	72.52%	69.07%	39.20%	96.94%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	65.35	73.73	73.45	71.50	50.22	94.83	98.48	-23.93%
YoY %	-11.37%	0.38%	2.73%	42.37%	-47.04%	-3.71%	-	-
Horiz. %	66.36%	74.87%	74.58%	72.60%	51.00%	96.29%	100.00%	-
EPS	28.48	38.66	40.85	36.76	20.48	49.39	52.16	-33.22%
YoY %	-26.33%	-5.36%	11.13%	79.49%	-58.53%	-5.31%	-	-
Horiz. %	54.60%	74.12%	78.32%	70.48%	39.26%	94.69%	100.00%	-
DPS	40.00	20.00	26.67	20.00	40.00	25.00	33.33	12.94%
YoY %	100.00%	-25.01%	33.35%	-50.00%	60.00%	-24.99%	-	-
Horiz. %	120.01%	60.01%	80.02%	60.01%	120.01%	75.01%	100.00%	-
NAPS	2.2912	2.2165	2.2369	2.114	2.0777	2.0219	2.07	7.00%
YoY %	3.37%	-0.91%	5.81%	1.75%	2.76%	-2.32%	-	-
Horiz. %	110.69%	107.08%	108.06%	102.13%	100.37%	97.68%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 532,765
RPS	63.94	72.13	71.86	69.89	49.00	92.52	96.06	-23.78%
YoY %	-11.35%	0.38%	2.82%	42.63%	-47.04%	-3.69%	-	-
Horiz. %	66.56%	75.09%	74.81%	72.76%	51.01%	96.31%	100.00%	-
EPS	27.85	37.79	39.93	35.90	19.98	48.09	50.77	-33.01%
YoY %	-26.30%	-5.36%	11.23%	79.68%	-58.45%	-5.28%	-	-
Horiz. %	54.86%	74.43%	78.65%	70.71%	39.35%	94.72%	100.00%	-
DPS	39.14	19.57	26.09	19.55	39.03	24.39	32.51	13.18%
YoY %	100.00%	-24.99%	33.45%	-49.91%	60.02%	-24.98%	-	-
Horiz. %	120.39%	60.20%	80.25%	60.14%	120.06%	75.02%	100.00%	-
NAPS	2.2418	2.1686	2.1884	2.0664	2.0272	1.9726	2.0191	7.23%
YoY %	3.38%	-0.90%	5.90%	1.93%	2.77%	-2.30%	-	-
Horiz. %	111.03%	107.40%	108.38%	102.34%	100.40%	97.70%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	3.70	3.88	4.10	3.98	4.20	3.70	4.59	-
P/RPS	5.66	5.26	5.58	5.57	8.36	3.90	4.66	13.85%
YoY %	7.60%	-5.73%	0.18%	-33.37%	114.36%	-16.31%	-	-
Horiz. %	121.46%	112.88%	119.74%	119.53%	179.40%	83.69%	100.00%	-
P/EPS	13.00	10.05	10.05	10.84	20.51	7.51	8.82	29.54%
YoY %	29.35%	0.00%	-7.29%	-47.15%	173.10%	-14.85%	-	-
Horiz. %	147.39%	113.95%	113.95%	122.90%	232.54%	85.15%	100.00%	-
EY	7.69	9.95	9.95	9.23	4.88	13.32	11.34	-22.83%
YoY %	-22.71%	0.00%	7.80%	89.14%	-63.36%	17.46%	-	-
Horiz. %	67.81%	87.74%	87.74%	81.39%	43.03%	117.46%	100.00%	-
DY	10.81	5.15	6.50	5.03	9.52	6.76	7.26	30.42%
YoY %	109.90%	-20.77%	29.22%	-47.16%	40.83%	-6.89%	-	-
Horiz. %	148.90%	70.94%	89.53%	69.28%	131.13%	93.11%	100.00%	-
P/NAPS	1.61	1.75	1.83	1.88	2.02	1.83	2.22	-19.29%
YoY %	-8.00%	-4.37%	-2.66%	-6.93%	10.38%	-17.57%	-	-
Horiz. %	72.52%	78.83%	82.43%	84.68%	90.99%	82.43%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	28/05/21	25/02/21	25/11/20	27/08/20	29/06/20	27/02/20	-
Price	3.71	3.69	3.97	3.99	4.09	4.18	4.53	-
P/RPS	5.68	5.01	5.40	5.58	8.14	4.41	4.60	15.11%
YoY %	13.37%	-7.22%	-3.23%	-31.45%	84.58%	-4.13%	-	-
Horiz. %	123.48%	108.91%	117.39%	121.30%	176.96%	95.87%	100.00%	-
P/EPS	13.03	9.55	9.73	10.86	19.97	8.48	8.70	30.93%
YoY %	36.44%	-1.85%	-10.41%	-45.62%	135.50%	-2.53%	-	-
Horiz. %	149.77%	109.77%	111.84%	124.83%	229.54%	97.47%	100.00%	-
EY	7.67	10.47	10.28	9.20	5.01	11.79	11.49	-23.63%
YoY %	-26.74%	1.85%	11.74%	83.63%	-57.51%	2.61%	-	-
Horiz. %	66.75%	91.12%	89.47%	80.07%	43.60%	102.61%	100.00%	-
DY	10.78	5.42	6.72	5.01	9.78	5.98	7.36	29.00%
YoY %	98.89%	-19.35%	34.13%	-48.77%	63.55%	-18.75%	-	-
Horiz. %	146.47%	73.64%	91.30%	68.07%	132.88%	81.25%	100.00%	-
P/NAPS	1.62	1.66	1.77	1.89	1.97	2.07	2.19	-18.22%
YoY %	-2.41%	-6.21%	-6.35%	-4.06%	-4.83%	-5.48%	-	-
Horiz. %	73.97%	75.80%	80.82%	86.30%	89.95%	94.52%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos