[LITRAK] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 23.97%
YoY- -14.01%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 505,480 498,504 400,932 380,225 329,190 348,208 392,827 18.28%
PBT 361,098 311,396 242,279 260,948 202,696 206,652 267,080 22.24%
Tax -84,866 -83,720 -79,431 -73,981 -51,886 -54,980 -61,304 24.18%
NP 276,232 227,676 162,848 186,966 150,810 151,672 205,776 21.66%
-
NP to SH 276,232 227,676 162,848 186,966 150,810 151,672 205,776 21.66%
-
Tax Rate 23.50% 26.89% 32.78% 28.35% 25.60% 26.61% 22.95% -
Total Cost 229,248 270,828 238,084 193,258 178,380 196,536 187,051 14.50%
-
Net Worth 1,376,877 1,289,131 1,212,918 1,269,985 1,205,098 1,220,851 1,181,006 10.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,936,130 - 133,235 177,622 106,570 213,137 106,565 1186.77%
Div Payout % 1,786.95% - 81.82% 95.00% 70.67% 140.53% 51.79% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,376,877 1,289,131 1,212,918 1,269,985 1,205,098 1,220,851 1,181,006 10.76%
NOSH 540,272 538,799 533,083 532,868 532,868 532,843 532,843 0.92%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 54.65% 45.67% 40.62% 49.17% 45.81% 43.56% 52.38% -
ROE 20.06% 17.66% 13.43% 14.72% 12.51% 12.42% 17.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 93.60 92.67 75.23 71.35 61.78 65.35 73.73 17.22%
EPS 51.24 42.32 30.56 35.09 28.30 28.48 38.66 20.63%
DPS 914.00 0.00 25.00 33.33 20.00 40.00 20.00 1175.26%
NAPS 2.5495 2.3964 2.2759 2.3833 2.2616 2.2912 2.2165 9.77%
Adjusted Per Share Value based on latest NOSH - 532,868
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.82 91.54 73.62 69.82 60.45 63.94 72.13 18.29%
EPS 50.72 41.81 29.90 34.33 27.69 27.85 37.79 21.65%
DPS 906.38 0.00 24.46 32.62 19.57 39.14 19.57 1186.66%
NAPS 2.5283 2.3671 2.2272 2.332 2.2128 2.2418 2.1686 10.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.95 4.80 3.91 3.76 3.78 3.70 3.88 -
P/RPS 5.29 5.18 5.20 5.27 6.12 5.66 5.26 0.37%
P/EPS 9.68 11.34 12.80 10.72 13.36 13.00 10.05 -2.46%
EY 10.33 8.82 7.81 9.33 7.49 7.69 9.95 2.52%
DY 184.65 0.00 6.39 8.87 5.29 10.81 5.15 984.96%
P/NAPS 1.94 2.00 1.72 1.58 1.67 1.61 1.75 7.10%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 24/02/22 25/11/21 25/08/21 28/05/21 -
Price 0.51 4.87 4.66 3.82 3.69 3.71 3.69 -
P/RPS 0.54 5.26 6.19 5.35 5.97 5.68 5.01 -77.32%
P/EPS 1.00 11.51 15.25 10.89 13.04 13.03 9.55 -77.75%
EY 100.29 8.69 6.56 9.19 7.67 7.67 10.47 350.41%
DY 1,792.16 0.00 5.36 8.73 5.42 10.78 5.42 4664.88%
P/NAPS 0.20 2.03 2.05 1.60 1.63 1.62 1.66 -75.57%

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