[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -73.81%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 380,733 286,911 190,689 95,796 373,932 281,876 187,511 60.41%
PBT 186,955 143,371 94,682 47,981 171,730 133,894 90,170 62.67%
Tax -49,066 -38,574 -25,539 -12,858 -37,599 -36,999 -24,553 58.72%
NP 137,889 104,797 69,143 35,123 134,131 96,895 65,617 64.13%
-
NP to SH 137,889 104,797 69,143 35,123 134,131 96,895 65,617 64.13%
-
Tax Rate 26.24% 26.91% 26.97% 26.80% 21.89% 27.63% 27.23% -
Total Cost 242,844 182,114 121,546 60,673 239,801 184,981 121,894 58.39%
-
Net Worth 536,870 555,259 519,551 536,578 498,377 496,959 464,962 10.07%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 103,056 103,045 51,522 51,499 87,398 87,339 - -
Div Payout % 74.74% 98.33% 74.52% 146.63% 65.16% 90.14% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 536,870 555,259 519,551 536,578 498,377 496,959 464,962 10.07%
NOSH 515,280 515,226 515,223 514,999 514,108 513,759 513,033 0.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 36.22% 36.53% 36.26% 36.66% 35.87% 34.38% 34.99% -
ROE 25.68% 18.87% 13.31% 6.55% 26.91% 19.50% 14.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 73.89 55.69 37.01 18.60 72.73 54.87 36.55 59.95%
EPS 26.76 20.34 13.42 6.82 26.09 18.86 12.79 63.65%
DPS 20.00 20.00 10.00 10.00 17.00 17.00 0.00 -
NAPS 1.0419 1.0777 1.0084 1.0419 0.9694 0.9673 0.9063 9.75%
Adjusted Per Share Value based on latest NOSH - 514,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 69.91 52.68 35.01 17.59 68.66 51.76 34.43 60.41%
EPS 25.32 19.24 12.70 6.45 24.63 17.79 12.05 64.12%
DPS 18.92 18.92 9.46 9.46 16.05 16.04 0.00 -
NAPS 0.9858 1.0196 0.954 0.9853 0.9151 0.9125 0.8538 10.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.74 3.70 3.90 3.87 3.84 4.37 4.39 -
P/RPS 5.06 6.64 10.54 20.81 5.28 7.96 12.01 -43.82%
P/EPS 13.98 18.19 29.06 56.74 14.72 23.17 34.32 -45.07%
EY 7.16 5.50 3.44 1.76 6.79 4.32 2.91 82.35%
DY 5.35 5.41 2.56 2.58 4.43 3.89 0.00 -
P/NAPS 3.59 3.43 3.87 3.71 3.96 4.52 4.84 -18.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 28/11/13 -
Price 4.18 3.90 3.70 3.90 3.86 3.93 4.20 -
P/RPS 5.66 7.00 10.00 20.97 5.31 7.16 11.49 -37.65%
P/EPS 15.62 19.17 27.57 57.18 14.79 20.84 32.84 -39.09%
EY 6.40 5.22 3.63 1.75 6.76 4.80 3.05 63.97%
DY 4.78 5.13 2.70 2.56 4.40 4.33 0.00 -
P/NAPS 4.01 3.62 3.67 3.74 3.98 4.06 4.63 -9.14%

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