[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

28-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

31-Mar-2015 [#4]

Profit Trend

QoQ- -1.32%

YoY- 2.8%

Quarter Report

Litrak - Q4 FY 2015.pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	379,454	383,406	384,696	380,733	382,548	381,378	383,184	-0.64%
YoY %	-1.03%	-0.34%	1.04%	-0.47%	0.31%	-0.47%	-	-
Horiz. %	99.03%	100.06%	100.39%	99.36%	99.83%	99.53%	100.00%	-
PBT	209,580	217,380	227,728	186,955	191,161	189,364	191,924	6.02%
YoY %	-3.59%	-4.54%	21.81%	-2.20%	0.95%	-1.33%	-	-
Horiz. %	109.20%	113.26%	118.66%	97.41%	99.60%	98.67%	100.00%	-
Tax	-50,746	-52,652	-53,772	-49,066	-51,432	-51,078	-51,432	-0.88%
YoY %	3.62%	2.08%	-9.59%	4.60%	-0.69%	0.69%	-	-
Horiz. %	98.67%	102.37%	104.55%	95.40%	100.00%	99.31%	100.00%	-
NP	158,833	164,728	173,956	137,889	139,729	138,286	140,492	8.49%
YoY %	-3.58%	-5.30%	26.16%	-1.32%	1.04%	-1.57%	-	-
Horiz. %	113.05%	117.25%	123.82%	98.15%	99.46%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,833	164,728	173,956	137,889	139,729	138,286	140,492	8.49%
YoY %	-3.58%	-5.30%	26.16%	-1.32%	1.04%	-1.57%	-	-
Horiz. %	113.05%	117.25%	123.82%	98.15%	99.46%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	24.22%	23.61%	26.24%	26.91%	26.97%	26.80%	-
YoY %	-0.04%	2.58%	-10.02%	-2.49%	-0.22%	0.63%	-	-
Horiz. %	90.34%	90.37%	88.10%	97.91%	100.41%	100.63%	100.00%	-
Total Cost	220,621	218,678	210,740	242,844	242,818	243,092	242,692	-6.14%
YoY %	0.89%	3.77%	-13.22%	0.01%	-0.11%	0.16%	-	-
Horiz. %	90.91%	90.11%	86.83%	100.06%	100.05%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	599,261	564,885	587,979	536,870	555,259	519,551	536,578	7.62%
YoY %	6.09%	-3.93%	9.52%	-3.31%	6.87%	-3.17%	-	-
Horiz. %	111.68%	105.28%	109.58%	100.05%	103.48%	96.83%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	173,171	155,501	309,897	103,056	137,393	103,044	205,999	-10.90%
YoY %	11.36%	-49.82%	200.71%	-24.99%	33.33%	-49.98%	-	-
Horiz. %	84.06%	75.49%	150.44%	50.03%	66.70%	50.02%	100.00%	-
Div Payout %	109.03%	94.40%	178.15%	74.74%	98.33%	74.52%	146.63%	-
YoY %	15.50%	-47.01%	138.36%	-23.99%	31.95%	-49.18%	-	-
Horiz. %	74.36%	64.38%	121.50%	50.97%	67.06%	50.82%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	599,261	564,885	587,979	536,870	555,259	519,551	536,578	7.62%
YoY %	6.09%	-3.93%	9.52%	-3.31%	6.87%	-3.17%	-	-
Horiz. %	111.68%	105.28%	109.58%	100.05%	103.48%	96.83%	100.00%	-
NOSH	519,515	518,338	516,496	515,280	515,226	515,223	514,999	0.58%
YoY %	0.23%	0.36%	0.24%	0.01%	0.00%	0.04%	-	-
Horiz. %	100.88%	100.65%	100.29%	100.05%	100.04%	100.04%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	41.86%	42.96%	45.22%	36.22%	36.53%	36.26%	36.66%	-
YoY %	-2.56%	-5.00%	24.85%	-0.85%	0.74%	-1.09%	-	-
Horiz. %	114.18%	117.18%	123.35%	98.80%	99.65%	98.91%	100.00%	-
ROE	26.50%	29.16%	29.59%	25.68%	25.16%	26.62%	26.18%	-
YoY %	-9.12%	-1.45%	15.23%	2.07%	-5.48%	1.68%	-	-
Horiz. %	101.22%	111.38%	113.03%	98.09%	96.10%	101.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	73.04	73.97	74.48	73.89	74.25	74.02	74.40	-1.21%
YoY %	-1.26%	-0.68%	0.80%	-0.48%	0.31%	-0.51%	-	-
Horiz. %	98.17%	99.42%	100.11%	99.31%	99.80%	99.49%	100.00%	-
EPS	30.57	31.78	33.68	26.76	27.12	26.84	27.28	7.86%
YoY %	-3.81%	-5.64%	25.86%	-1.33%	1.04%	-1.61%	-	-
Horiz. %	112.06%	116.50%	123.46%	98.09%	99.41%	98.39%	100.00%	-
DPS	33.33	30.00	60.00	20.00	26.67	20.00	40.00	-11.42%
YoY %	11.10%	-50.00%	200.00%	-25.01%	33.35%	-50.00%	-	-
Horiz. %	83.32%	75.00%	150.00%	50.00%	66.68%	50.00%	100.00%	-
NAPS	1.1535	1.0898	1.1384	1.0419	1.0777	1.0084	1.0419	6.99%
YoY %	5.85%	-4.27%	9.26%	-3.32%	6.87%	-3.22%	-	-
Horiz. %	110.71%	104.60%	109.26%	100.00%	103.44%	96.78%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 515,451
RPS	69.68	70.40	70.64	69.91	70.24	70.03	70.36	-0.64%
YoY %	-1.02%	-0.34%	1.04%	-0.47%	0.30%	-0.47%	-	-
Horiz. %	99.03%	100.06%	100.40%	99.36%	99.83%	99.53%	100.00%	-
EPS	29.17	30.25	31.94	25.32	25.66	25.39	25.80	8.50%
YoY %	-3.57%	-5.29%	26.15%	-1.33%	1.06%	-1.59%	-	-
Horiz. %	113.06%	117.25%	123.80%	98.14%	99.46%	98.41%	100.00%	-
DPS	31.80	28.55	56.90	18.92	25.23	18.92	37.83	-10.90%
YoY %	11.38%	-49.82%	200.74%	-25.01%	33.35%	-49.99%	-	-
Horiz. %	84.06%	75.47%	150.41%	50.01%	66.69%	50.01%	100.00%	-
NAPS	1.1004	1.0373	1.0797	0.9858	1.0196	0.954	0.9853	7.62%
YoY %	6.08%	-3.93%	9.53%	-3.32%	6.88%	-3.18%	-	-
Horiz. %	111.68%	105.28%	109.58%	100.05%	103.48%	96.82%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	5.00	5.14	4.25	3.74	3.70	3.90	3.87	-
P/RPS	6.85	6.95	5.71	5.06	4.98	5.27	5.20	20.10%
YoY %	-1.44%	21.72%	12.85%	1.61%	-5.50%	1.35%	-	-
Horiz. %	131.73%	133.65%	109.81%	97.31%	95.77%	101.35%	100.00%	-
P/EPS	16.35	16.17	12.62	13.98	13.64	14.53	14.19	9.87%
YoY %	1.11%	28.13%	-9.73%	2.49%	-6.13%	2.40%	-	-
Horiz. %	115.22%	113.95%	88.94%	98.52%	96.12%	102.40%	100.00%	-
EY	6.11	6.18	7.92	7.16	7.33	6.88	7.05	-9.07%
YoY %	-1.13%	-21.97%	10.61%	-2.32%	6.54%	-2.41%	-	-
Horiz. %	86.67%	87.66%	112.34%	101.56%	103.97%	97.59%	100.00%	-
DY	6.67	5.84	14.12	5.35	7.21	5.13	10.34	-25.28%
YoY %	14.21%	-58.64%	163.93%	-25.80%	40.55%	-50.39%	-	-
Horiz. %	64.51%	56.48%	136.56%	51.74%	69.73%	49.61%	100.00%	-
P/NAPS	4.33	4.72	3.73	3.59	3.43	3.87	3.71	10.82%
YoY %	-8.26%	26.54%	3.90%	4.66%	-11.37%	4.31%	-	-
Horiz. %	116.71%	127.22%	100.54%	96.77%	92.45%	104.31%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	26/11/15	27/08/15	28/05/15	27/02/15	27/11/14	28/08/14	-
Price	5.02	5.13	4.60	4.18	3.90	3.70	3.90	-
P/RPS	6.87	6.94	6.18	5.66	5.25	5.00	5.24	19.72%
YoY %	-1.01%	12.30%	9.19%	7.81%	5.00%	-4.58%	-	-
Horiz. %	131.11%	132.44%	117.94%	108.02%	100.19%	95.42%	100.00%	-
P/EPS	16.42	16.14	13.66	15.62	14.38	13.79	14.30	9.62%
YoY %	1.73%	18.16%	-12.55%	8.62%	4.28%	-3.57%	-	-
Horiz. %	114.83%	112.87%	95.52%	109.23%	100.56%	96.43%	100.00%	-
EY	6.09	6.19	7.32	6.40	6.95	7.25	6.99	-8.75%
YoY %	-1.62%	-15.44%	14.38%	-7.91%	-4.14%	3.72%	-	-
Horiz. %	87.12%	88.56%	104.72%	91.56%	99.43%	103.72%	100.00%	-
DY	6.64	5.85	13.04	4.78	6.84	5.41	10.26	-25.12%
YoY %	13.50%	-55.14%	172.80%	-30.12%	26.43%	-47.27%	-	-
Horiz. %	64.72%	57.02%	127.10%	46.59%	66.67%	52.73%	100.00%	-
P/NAPS	4.35	4.71	4.04	4.01	3.62	3.67	3.74	10.56%
YoY %	-7.64%	16.58%	0.75%	10.77%	-1.36%	-1.87%	-	-
Horiz. %	116.31%	125.94%	108.02%	107.22%	96.79%	98.13%	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