[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 108.95%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 126,217 523,897 396,025 263,727 128,974 534,235 403,073 -53.98%
PBT 74,095 306,449 233,726 153,607 73,330 292,436 226,903 -52.67%
Tax -18,859 -77,895 -57,992 -38,388 -18,188 -71,402 -55,548 -51.42%
NP 55,236 228,554 175,734 115,219 55,142 221,034 171,355 -53.08%
-
NP to SH 55,236 228,554 175,734 115,219 55,142 221,034 171,355 -53.08%
-
Tax Rate 25.45% 25.42% 24.81% 24.99% 24.80% 24.42% 24.48% -
Total Cost 70,981 295,343 220,291 148,508 73,832 313,201 231,718 -54.65%
-
Net Worth 880,262 822,966 822,138 759,749 775,305 713,597 740,335 12.26%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 52,792 131,987 131,964 79,025 78,999 131,224 131,125 -45.56%
Div Payout % 95.58% 57.75% 75.09% 68.59% 143.27% 59.37% 76.52% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 880,262 822,966 822,138 759,749 775,305 713,597 740,335 12.26%
NOSH 527,930 527,917 527,705 526,835 526,666 524,896 524,502 0.43%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 43.76% 43.63% 44.37% 43.69% 42.75% 41.37% 42.51% -
ROE 6.27% 27.77% 21.38% 15.17% 7.11% 30.97% 23.15% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 23.91 99.23 75.02 50.06 24.49 101.78 76.85 -54.18%
EPS 10.46 43.34 33.34 21.87 10.47 42.11 32.67 -53.29%
DPS 10.00 25.00 25.00 15.00 15.00 25.00 25.00 -45.80%
NAPS 1.6674 1.5588 1.5575 1.4421 1.4721 1.3595 1.4115 11.78%
Adjusted Per Share Value based on latest NOSH - 526,991
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 23.18 96.20 72.72 48.43 23.68 98.10 74.01 -53.97%
EPS 10.14 41.97 32.27 21.16 10.13 40.59 31.46 -53.08%
DPS 9.69 24.24 24.23 14.51 14.51 24.10 24.08 -45.58%
NAPS 1.6164 1.5111 1.5096 1.3951 1.4236 1.3103 1.3594 12.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.23 5.69 5.55 5.80 5.89 6.02 5.88 -
P/RPS 17.69 5.73 7.40 11.59 24.05 5.91 7.65 75.13%
P/EPS 40.43 13.14 16.67 26.52 56.26 14.30 18.00 71.76%
EY 2.47 7.61 6.00 3.77 1.78 7.00 5.56 -41.86%
DY 2.36 4.39 4.50 2.59 2.55 4.15 4.25 -32.51%
P/NAPS 2.54 3.65 3.56 4.02 4.00 4.43 4.17 -28.20%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 -
Price 5.15 4.30 5.85 5.85 5.86 5.90 5.81 -
P/RPS 21.54 4.33 7.80 11.69 23.93 5.80 7.56 101.36%
P/EPS 49.22 9.93 17.57 26.75 55.97 14.01 17.78 97.52%
EY 2.03 10.07 5.69 3.74 1.79 7.14 5.62 -49.37%
DY 1.94 5.81 4.27 2.56 2.56 4.24 4.30 -41.26%
P/NAPS 3.09 2.76 3.76 4.06 3.98 4.34 4.12 -17.49%

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