[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

29-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- 96.47%

YoY- 45.72%

Quarter Report

Litrak - Q2 FY 2017 (Sep 16).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	128,974	534,235	403,073	268,404	136,020	416,235	284,591	-41.02%
YoY %	-75.86%	32.54%	50.17%	97.33%	-67.32%	46.26%	-	-
Horiz. %	45.32%	187.72%	141.63%	94.31%	47.79%	146.26%	100.00%	-
PBT	73,330	292,436	226,903	159,140	81,057	228,676	157,185	-39.87%
YoY %	-74.92%	28.88%	42.58%	96.33%	-64.55%	45.48%	-	-
Horiz. %	46.65%	186.05%	144.35%	101.24%	51.57%	145.48%	100.00%	-
Tax	-18,188	-71,402	-55,548	-39,122	-19,970	-54,579	-38,060	-38.90%
YoY %	74.53%	-28.54%	-41.99%	-95.90%	63.41%	-43.40%	-	-
Horiz. %	47.79%	187.60%	145.95%	102.79%	52.47%	143.40%	100.00%	-
NP	55,142	221,034	171,355	120,018	61,087	174,097	119,125	-40.18%
YoY %	-75.05%	28.99%	42.77%	96.47%	-64.91%	46.15%	-	-
Horiz. %	46.29%	185.55%	143.84%	100.75%	51.28%	146.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,142	221,034	171,355	120,018	61,087	174,097	119,125	-40.18%
YoY %	-75.05%	28.99%	42.77%	96.47%	-64.91%	46.15%	-	-
Horiz. %	46.29%	185.55%	143.84%	100.75%	51.28%	146.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	24.42%	24.48%	24.58%	24.64%	23.87%	24.21%	-
YoY %	1.56%	-0.25%	-0.41%	-0.24%	3.23%	-1.40%	-	-
Horiz. %	102.44%	100.87%	101.12%	101.53%	101.78%	98.60%	100.00%	-
Total Cost	73,832	313,201	231,718	148,386	74,933	242,138	165,466	-41.63%
YoY %	-76.43%	35.16%	56.16%	98.02%	-69.05%	46.34%	-	-
Horiz. %	44.62%	189.28%	140.04%	89.68%	45.29%	146.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	775,305	713,597	740,335	688,138	674,990	604,604	599,261	18.75%
YoY %	8.65%	-3.61%	7.59%	1.95%	11.64%	0.89%	-	-
Horiz. %	129.38%	119.08%	123.54%	114.83%	112.64%	100.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	78,999	131,224	131,125	52,409	52,300	130,078	129,878	-28.23%
YoY %	-39.80%	0.08%	150.20%	0.21%	-59.79%	0.15%	-	-
Horiz. %	60.83%	101.04%	100.96%	40.35%	40.27%	100.15%	100.00%	-
Div Payout %	143.27%	59.37%	76.52%	43.67%	85.62%	74.72%	109.03%	-
YoY %	141.32%	-22.41%	75.22%	-49.00%	14.59%	-31.47%	-	-
Horiz. %	131.40%	54.45%	70.18%	40.05%	78.53%	68.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	775,305	713,597	740,335	688,138	674,990	604,604	599,261	18.75%
YoY %	8.65%	-3.61%	7.59%	1.95%	11.64%	0.89%	-	-
Horiz. %	129.38%	119.08%	123.54%	114.83%	112.64%	100.89%	100.00%	-
NOSH	526,666	524,896	524,502	524,096	523,005	520,313	519,515	0.91%
YoY %	0.34%	0.08%	0.08%	0.21%	0.52%	0.15%	-	-
Horiz. %	101.38%	101.04%	100.96%	100.88%	100.67%	100.15%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	42.75%	41.37%	42.51%	44.72%	44.91%	41.83%	41.86%	-
YoY %	3.34%	-2.68%	-4.94%	-0.42%	7.36%	-0.07%	-	-
Horiz. %	102.13%	98.83%	101.55%	106.83%	107.29%	99.93%	100.00%	-
ROE	7.11%	30.97%	23.15%	17.44%	9.05%	28.80%	19.88%	-
YoY %	-77.04%	33.78%	32.74%	92.71%	-68.58%	44.87%	-	-
Horiz. %	35.76%	155.78%	116.45%	87.73%	45.52%	144.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	24.49	101.78	76.85	51.21	26.01	80.00	54.78	-41.56%
YoY %	-75.94%	32.44%	50.07%	96.89%	-67.49%	46.04%	-	-
Horiz. %	44.71%	185.80%	140.29%	93.48%	47.48%	146.04%	100.00%	-
EPS	10.47	42.11	32.67	22.90	11.68	33.46	22.93	-40.73%
YoY %	-75.14%	28.90%	42.66%	96.06%	-65.09%	45.92%	-	-
Horiz. %	45.66%	183.65%	142.48%	99.87%	50.94%	145.92%	100.00%	-
DPS	15.00	25.00	25.00	10.00	10.00	25.00	25.00	-28.88%
YoY %	-40.00%	0.00%	150.00%	0.00%	-60.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	100.00%	40.00%	40.00%	100.00%	100.00%	-
NAPS	1.4721	1.3595	1.4115	1.313	1.2906	1.162	1.1535	17.67%
YoY %	8.28%	-3.68%	7.50%	1.74%	11.07%	0.74%	-	-
Horiz. %	127.62%	117.86%	122.37%	113.83%	111.89%	100.74%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 525,231
RPS	23.68	98.10	74.01	49.28	24.98	76.43	52.26	-41.03%
YoY %	-75.86%	32.55%	50.18%	97.28%	-67.32%	46.25%	-	-
Horiz. %	45.31%	187.72%	141.62%	94.30%	47.80%	146.25%	100.00%	-
EPS	10.13	40.59	31.46	22.04	11.22	31.97	21.87	-40.16%
YoY %	-75.04%	29.02%	42.74%	96.43%	-64.90%	46.18%	-	-
Horiz. %	46.32%	185.60%	143.85%	100.78%	51.30%	146.18%	100.00%	-
DPS	14.51	24.10	24.08	9.62	9.60	23.89	23.85	-28.22%
YoY %	-39.79%	0.08%	150.31%	0.21%	-59.82%	0.17%	-	-
Horiz. %	60.84%	101.05%	100.96%	40.34%	40.25%	100.17%	100.00%	-
NAPS	1.4236	1.3103	1.3594	1.2636	1.2394	1.1102	1.1004	18.74%
YoY %	8.65%	-3.61%	7.58%	1.95%	11.64%	0.89%	-	-
Horiz. %	129.37%	119.07%	123.54%	114.83%	112.63%	100.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	5.89	6.02	5.88	5.80	5.69	5.10	5.00	-
P/RPS	24.05	5.91	7.65	11.33	21.88	6.38	9.13	90.84%
YoY %	306.94%	-22.75%	-32.48%	-48.22%	242.95%	-30.12%	-	-
Horiz. %	263.42%	64.73%	83.79%	124.10%	239.65%	69.88%	100.00%	-
P/EPS	56.26	14.30	18.00	25.33	48.72	15.24	21.81	88.19%
YoY %	293.43%	-20.56%	-28.94%	-48.01%	219.69%	-30.12%	-	-
Horiz. %	257.96%	65.57%	82.53%	116.14%	223.38%	69.88%	100.00%	-
EY	1.78	7.00	5.56	3.95	2.05	6.56	4.59	-46.85%
YoY %	-74.57%	25.90%	40.76%	92.68%	-68.75%	42.92%	-	-
Horiz. %	38.78%	152.51%	121.13%	86.06%	44.66%	142.92%	100.00%	-
DY	2.55	4.15	4.25	1.72	1.76	4.90	5.00	-36.19%
YoY %	-38.55%	-2.35%	147.09%	-2.27%	-64.08%	-2.00%	-	-
Horiz. %	51.00%	83.00%	85.00%	34.40%	35.20%	98.00%	100.00%	-
P/NAPS	4.00	4.43	4.17	4.42	4.41	4.39	4.33	-5.15%
YoY %	-9.71%	6.24%	-5.66%	0.23%	0.46%	1.39%	-	-
Horiz. %	92.38%	102.31%	96.30%	102.08%	101.85%	101.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/05/17	28/02/17	29/11/16	30/08/16	26/05/16	25/02/16	-
Price	5.86	5.90	5.81	5.80	5.90	5.35	5.02	-
P/RPS	23.93	5.80	7.56	11.33	22.69	6.69	9.16	89.79%
YoY %	312.59%	-23.28%	-33.27%	-50.07%	239.16%	-26.97%	-	-
Horiz. %	261.24%	63.32%	82.53%	123.69%	247.71%	73.03%	100.00%	-
P/EPS	55.97	14.01	17.78	25.33	50.51	15.99	21.89	87.09%
YoY %	299.50%	-21.20%	-29.81%	-49.85%	215.88%	-26.95%	-	-
Horiz. %	255.69%	64.00%	81.22%	115.71%	230.74%	73.05%	100.00%	-
EY	1.79	7.14	5.62	3.95	1.98	6.25	4.57	-46.49%
YoY %	-74.93%	27.05%	42.28%	99.49%	-68.32%	36.76%	-	-
Horiz. %	39.17%	156.24%	122.98%	86.43%	43.33%	136.76%	100.00%	-
DY	2.56	4.24	4.30	1.72	1.69	4.67	4.98	-35.85%
YoY %	-39.62%	-1.40%	150.00%	1.78%	-63.81%	-6.22%	-	-
Horiz. %	51.41%	85.14%	86.35%	34.54%	33.94%	93.78%	100.00%	-
P/NAPS	3.98	4.34	4.12	4.42	4.57	4.60	4.35	-5.75%
YoY %	-8.29%	5.34%	-6.79%	-3.28%	-0.65%	5.75%	-	-
Horiz. %	91.49%	99.77%	94.71%	101.61%	105.06%	105.75%	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