[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
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 128,974 534,235 403,073 268,404 136,020 416,235 284,591 -41.02%
PBT 73,330 292,436 226,903 159,140 81,057 228,676 157,185 -39.87%
Tax -18,188 -71,402 -55,548 -39,122 -19,970 -54,579 -38,060 -38.90%
NP 55,142 221,034 171,355 120,018 61,087 174,097 119,125 -40.18%
-
NP to SH 55,142 221,034 171,355 120,018 61,087 174,097 119,125 -40.18%
-
Tax Rate 24.80% 24.42% 24.48% 24.58% 24.64% 23.87% 24.21% -
Total Cost 73,832 313,201 231,718 148,386 74,933 242,138 165,466 -41.63%
-
Net Worth 775,305 713,597 740,335 688,138 674,990 604,604 599,261 18.75%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 78,999 131,224 131,125 52,409 52,300 130,078 129,878 -28.23%
Div Payout % 143.27% 59.37% 76.52% 43.67% 85.62% 74.72% 109.03% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 775,305 713,597 740,335 688,138 674,990 604,604 599,261 18.75%
NOSH 526,666 524,896 524,502 524,096 523,005 520,313 519,515 0.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 42.75% 41.37% 42.51% 44.72% 44.91% 41.83% 41.86% -
ROE 7.11% 30.97% 23.15% 17.44% 9.05% 28.80% 19.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.49 101.78 76.85 51.21 26.01 80.00 54.78 -41.56%
EPS 10.47 42.11 32.67 22.90 11.68 33.46 22.93 -40.73%
DPS 15.00 25.00 25.00 10.00 10.00 25.00 25.00 -28.88%
NAPS 1.4721 1.3595 1.4115 1.313 1.2906 1.162 1.1535 17.67%
Adjusted Per Share Value based on latest NOSH - 525,231
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 23.68 98.10 74.01 49.28 24.98 76.43 52.26 -41.03%
EPS 10.13 40.59 31.46 22.04 11.22 31.97 21.87 -40.16%
DPS 14.51 24.10 24.08 9.62 9.60 23.89 23.85 -28.22%
NAPS 1.4236 1.3103 1.3594 1.2636 1.2394 1.1102 1.1004 18.74%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 56.26 14.30 18.00 25.33 48.72 15.24 21.81 88.19%
EY 1.78 7.00 5.56 3.95 2.05 6.56 4.59 -46.85%
DY 2.55 4.15 4.25 1.72 1.76 4.90 5.00 -36.19%
P/NAPS 4.00 4.43 4.17 4.42 4.41 4.39 4.33 -5.15%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 55.97 14.01 17.78 25.33 50.51 15.99 21.89 87.09%
EY 1.79 7.14 5.62 3.95 1.98 6.25 4.57 -46.49%
DY 2.56 4.24 4.30 1.72 1.69 4.67 4.98 -35.85%
P/NAPS 3.98 4.34 4.12 4.42 4.57 4.60 4.35 -5.75%

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