[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 9.61%
YoY- 26.26%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 537,430 536,808 544,080 416,235 379,454 383,406 384,696 24.84%
PBT 302,537 318,280 324,228 228,676 209,580 217,380 227,728 20.74%
Tax -74,064 -78,244 -79,880 -54,579 -50,746 -52,652 -53,772 23.67%
NP 228,473 240,036 244,348 174,097 158,833 164,728 173,956 19.83%
-
NP to SH 228,473 240,036 244,348 174,097 158,833 164,728 173,956 19.83%
-
Tax Rate 24.48% 24.58% 24.64% 23.87% 24.21% 24.22% 23.61% -
Total Cost 308,957 296,772 299,732 242,138 220,621 218,678 210,740 28.90%
-
Net Worth 740,335 688,138 674,990 604,604 599,261 564,885 587,979 16.52%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 174,834 104,819 209,202 130,078 173,171 155,501 309,897 -31.60%
Div Payout % 76.52% 43.67% 85.62% 74.72% 109.03% 94.40% 178.15% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 740,335 688,138 674,990 604,604 599,261 564,885 587,979 16.52%
NOSH 524,502 524,096 523,005 520,313 519,515 518,338 516,496 1.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 42.51% 44.72% 44.91% 41.83% 41.86% 42.96% 45.22% -
ROE 30.86% 34.88% 36.20% 28.80% 26.50% 29.16% 29.59% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 102.46 102.43 104.03 80.00 73.04 73.97 74.48 23.57%
EPS 43.56 45.80 46.72 33.46 30.57 31.78 33.68 18.61%
DPS 33.33 20.00 40.00 25.00 33.33 30.00 60.00 -32.30%
NAPS 1.4115 1.313 1.2906 1.162 1.1535 1.0898 1.1384 15.33%
Adjusted Per Share Value based on latest NOSH - 522,051
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.68 98.57 99.91 76.43 69.68 70.40 70.64 24.83%
EPS 41.95 44.08 44.87 31.97 29.17 30.25 31.94 19.83%
DPS 32.10 19.25 38.41 23.89 31.80 28.55 56.90 -31.60%
NAPS 1.3594 1.2636 1.2394 1.1102 1.1004 1.0373 1.0797 16.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 5.88 5.80 5.69 5.10 5.00 5.14 4.25 -
P/RPS 5.74 5.66 5.47 6.38 6.85 6.95 5.71 0.34%
P/EPS 13.50 12.66 12.18 15.24 16.35 16.17 12.62 4.57%
EY 7.41 7.90 8.21 6.56 6.11 6.18 7.92 -4.32%
DY 5.67 3.45 7.03 4.90 6.67 5.84 14.12 -45.42%
P/NAPS 4.17 4.42 4.41 4.39 4.33 4.72 3.73 7.68%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 5.81 5.80 5.90 5.35 5.02 5.13 4.60 -
P/RPS 5.67 5.66 5.67 6.69 6.87 6.94 6.18 -5.55%
P/EPS 13.34 12.66 12.63 15.99 16.42 16.14 13.66 -1.56%
EY 7.50 7.90 7.92 6.25 6.09 6.19 7.32 1.62%
DY 5.74 3.45 6.78 4.67 6.64 5.85 13.04 -41.99%
P/NAPS 4.12 4.42 4.57 4.60 4.35 4.71 4.04 1.30%

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