[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 1.09%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 380,626 266,848 503,844 523,144 520,060 515,360 516,034 -18.31%
PBT 253,798 144,508 342,883 362,534 358,262 354,796 314,590 -13.30%
Tax -58,288 -35,688 -80,967 -86,046 -84,764 -83,724 -78,480 -17.94%
NP 195,510 108,820 261,916 276,488 273,498 271,072 236,110 -11.78%
-
NP to SH 195,510 108,820 261,916 276,488 273,498 271,072 236,110 -11.78%
-
Tax Rate 22.97% 24.70% 23.61% 23.73% 23.66% 23.60% 24.95% -
Total Cost 185,116 158,028 241,928 246,656 246,562 244,288 279,924 -24.03%
-
Net Worth 1,125,345 1,103,989 1,074,277 1,099,569 1,027,294 1,000,496 930,029 13.51%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 106,466 212,540 132,830 177,064 106,158 211,220 131,993 -13.31%
Div Payout % 54.46% 195.31% 50.71% 64.04% 38.82% 77.92% 55.90% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,125,345 1,103,989 1,074,277 1,099,569 1,027,294 1,000,496 930,029 13.51%
NOSH 532,765 531,371 531,341 531,273 530,877 528,068 527,975 0.60%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 51.37% 40.78% 51.98% 52.85% 52.59% 52.60% 45.75% -
ROE 17.37% 9.86% 24.38% 25.15% 26.62% 27.09% 25.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 71.50 50.22 94.83 98.48 97.98 97.60 97.74 -18.76%
EPS 36.76 20.48 49.39 52.16 51.66 51.32 44.72 -12.21%
DPS 20.00 40.00 25.00 33.33 20.00 40.00 25.00 -13.78%
NAPS 2.114 2.0777 2.0219 2.07 1.9354 1.8947 1.7615 12.89%
Adjusted Per Share Value based on latest NOSH - 531,273
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 69.89 49.00 92.52 96.06 95.49 94.63 94.76 -18.32%
EPS 35.90 19.98 48.09 50.77 50.22 49.77 43.36 -11.79%
DPS 19.55 39.03 24.39 32.51 19.49 38.78 24.24 -13.32%
NAPS 2.0664 2.0272 1.9726 2.0191 1.8863 1.8371 1.7077 13.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.98 4.20 3.70 4.59 4.51 4.90 4.21 -
P/RPS 5.57 8.36 3.90 4.66 4.60 5.02 4.31 18.59%
P/EPS 10.84 20.51 7.51 8.82 8.75 9.55 9.41 9.86%
EY 9.23 4.88 13.32 11.34 11.42 10.48 10.62 -8.90%
DY 5.03 9.52 6.76 7.26 4.43 8.16 5.94 -10.46%
P/NAPS 1.88 2.02 1.83 2.22 2.33 2.59 2.39 -14.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 29/06/20 27/02/20 28/11/19 28/08/19 30/05/19 -
Price 3.99 4.09 4.18 4.53 4.50 4.70 4.20 -
P/RPS 5.58 8.14 4.41 4.60 4.59 4.82 4.30 18.91%
P/EPS 10.86 19.97 8.48 8.70 8.73 9.16 9.39 10.15%
EY 9.20 5.01 11.79 11.49 11.45 10.92 10.65 -9.27%
DY 5.01 9.78 5.98 7.36 4.44 8.51 5.95 -10.80%
P/NAPS 1.89 1.97 2.07 2.19 2.33 2.48 2.38 -14.20%

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