[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -64.91%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 534,235 403,073 268,404 136,020 416,235 284,591 191,703 97.90%
PBT 292,436 226,903 159,140 81,057 228,676 157,185 108,690 93.33%
Tax -71,402 -55,548 -39,122 -19,970 -54,579 -38,060 -26,326 94.36%
NP 221,034 171,355 120,018 61,087 174,097 119,125 82,364 92.99%
-
NP to SH 221,034 171,355 120,018 61,087 174,097 119,125 82,364 92.99%
-
Tax Rate 24.42% 24.48% 24.58% 24.64% 23.87% 24.21% 24.22% -
Total Cost 313,201 231,718 148,386 74,933 242,138 165,466 109,339 101.56%
-
Net Worth 713,597 740,335 688,138 674,990 604,604 599,261 564,885 16.84%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 131,224 131,125 52,409 52,300 130,078 129,878 77,750 41.71%
Div Payout % 59.37% 76.52% 43.67% 85.62% 74.72% 109.03% 94.40% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 713,597 740,335 688,138 674,990 604,604 599,261 564,885 16.84%
NOSH 524,896 524,502 524,096 523,005 520,313 519,515 518,338 0.84%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 41.37% 42.51% 44.72% 44.91% 41.83% 41.86% 42.96% -
ROE 30.97% 23.15% 17.44% 9.05% 28.80% 19.88% 14.58% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 101.78 76.85 51.21 26.01 80.00 54.78 36.98 96.27%
EPS 42.11 32.67 22.90 11.68 33.46 22.93 15.89 91.38%
DPS 25.00 25.00 10.00 10.00 25.00 25.00 15.00 40.52%
NAPS 1.3595 1.4115 1.313 1.2906 1.162 1.1535 1.0898 15.86%
Adjusted Per Share Value based on latest NOSH - 523,005
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 98.10 74.01 49.28 24.98 76.43 52.26 35.20 97.91%
EPS 40.59 31.46 22.04 11.22 31.97 21.87 15.12 93.04%
DPS 24.10 24.08 9.62 9.60 23.89 23.85 14.28 41.70%
NAPS 1.3103 1.3594 1.2636 1.2394 1.1102 1.1004 1.0373 16.83%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.02 5.88 5.80 5.69 5.10 5.00 5.14 -
P/RPS 5.91 7.65 11.33 21.88 6.38 9.13 13.90 -43.42%
P/EPS 14.30 18.00 25.33 48.72 15.24 21.81 32.35 -41.94%
EY 7.00 5.56 3.95 2.05 6.56 4.59 3.09 72.40%
DY 4.15 4.25 1.72 1.76 4.90 5.00 2.92 26.38%
P/NAPS 4.43 4.17 4.42 4.41 4.39 4.33 4.72 -4.13%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 30/08/16 26/05/16 25/02/16 26/11/15 -
Price 5.90 5.81 5.80 5.90 5.35 5.02 5.13 -
P/RPS 5.80 7.56 11.33 22.69 6.69 9.16 13.87 -44.05%
P/EPS 14.01 17.78 25.33 50.51 15.99 21.89 32.28 -42.64%
EY 7.14 5.62 3.95 1.98 6.25 4.57 3.10 74.31%
DY 4.24 4.30 1.72 1.69 4.67 4.98 2.92 28.20%
P/NAPS 4.34 4.12 4.42 4.57 4.60 4.35 4.71 -5.30%

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