[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

25-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Sep-2020 [#2]

Profit Trend

QoQ- 259.33%

YoY- -28.52%

Quarter Report

Litrak - Q2 FY 2021 (Sep 20).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Cumulative Result
Revenue	87,052	392,827	293,515	190,313	66,712	503,844	392,358	-63.38%
YoY %	-77.84%	33.84%	54.23%	185.28%	-86.76%	28.41%	-	-
Horiz. %	22.19%	100.12%	74.81%	48.50%	17.00%	128.41%	100.00%	-
PBT	51,663	267,080	209,219	126,899	36,127	342,883	271,901	-66.98%
YoY %	-80.66%	27.66%	64.87%	251.26%	-89.46%	26.11%	-	-
Horiz. %	19.00%	98.23%	76.95%	46.67%	13.29%	126.11%	100.00%	-
Tax	-13,745	-61,304	-46,144	-29,144	-8,922	-80,967	-64,535	-64.36%
YoY %	77.58%	-32.85%	-58.33%	-226.65%	88.98%	-25.46%	-	-
Horiz. %	21.30%	94.99%	71.50%	45.16%	13.83%	125.46%	100.00%	-
NP	37,918	205,776	163,075	97,755	27,205	261,916	207,366	-67.81%
YoY %	-81.57%	26.18%	66.82%	259.33%	-89.61%	26.31%	-	-
Horiz. %	18.29%	99.23%	78.64%	47.14%	13.12%	126.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,918	205,776	163,075	97,755	27,205	261,916	207,366	-67.81%
YoY %	-81.57%	26.18%	66.82%	259.33%	-89.61%	26.31%	-	-
Horiz. %	18.29%	99.23%	78.64%	47.14%	13.12%	126.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.61%	22.95%	22.06%	22.97%	24.70%	23.61%	23.73%	-
YoY %	15.95%	4.03%	-3.96%	-7.00%	4.62%	-0.51%	-	-
Horiz. %	112.14%	96.71%	92.96%	96.80%	104.09%	99.49%	100.00%	-
Total Cost	49,134	187,051	130,440	92,558	39,507	241,928	184,992	-58.71%
YoY %	-73.73%	43.40%	40.93%	134.28%	-83.67%	30.78%	-	-
Horiz. %	26.56%	101.11%	70.51%	50.03%	21.36%	130.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,220,851	1,181,006	1,191,780	1,125,345	1,103,989	1,074,277	1,099,569	7.23%
YoY %	3.37%	-0.90%	5.90%	1.93%	2.77%	-2.30%	-	-
Horiz. %	111.03%	107.41%	108.39%	102.34%	100.40%	97.70%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	53,284	106,565	106,556	53,233	53,135	132,830	132,798	-45.62%
YoY %	-50.00%	0.01%	100.17%	0.18%	-60.00%	0.02%	-	-
Horiz. %	40.12%	80.25%	80.24%	40.09%	40.01%	100.02%	100.00%	-
Div Payout %	140.53%	51.79%	65.34%	54.46%	195.31%	50.71%	64.04%	-
YoY %	171.35%	-20.74%	19.98%	-72.12%	285.15%	-20.82%	-	-
Horiz. %	219.44%	80.87%	102.03%	85.04%	304.98%	79.18%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	1,220,851	1,181,006	1,191,780	1,125,345	1,103,989	1,074,277	1,099,569	7.23%
YoY %	3.37%	-0.90%	5.90%	1.93%	2.77%	-2.30%	-	-
Horiz. %	111.03%	107.41%	108.39%	102.34%	100.40%	97.70%	100.00%	-
NOSH	532,843	532,843	532,808	532,765	531,371	531,341	531,273	0.19%
YoY %	0.00%	0.01%	0.01%	0.26%	0.01%	0.01%	-	-
Horiz. %	100.30%	100.30%	100.29%	100.28%	100.02%	100.01%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	43.56%	52.38%	55.56%	51.37%	40.78%	51.98%	52.85%	-
YoY %	-16.84%	-5.72%	8.16%	25.97%	-21.55%	-1.65%	-	-
Horiz. %	82.42%	99.11%	105.13%	97.20%	77.16%	98.35%	100.00%	-
ROE	3.11%	17.42%	13.68%	8.69%	2.46%	24.38%	18.86%	-
YoY %	-82.15%	27.34%	57.42%	253.25%	-89.91%	29.27%	-	-
Horiz. %	16.49%	92.36%	72.53%	46.08%	13.04%	129.27%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	16.34	73.73	55.09	35.75	12.56	94.83	73.86	-63.45%
YoY %	-77.84%	33.84%	54.10%	184.63%	-86.76%	28.39%	-	-
Horiz. %	22.12%	99.82%	74.59%	48.40%	17.01%	128.39%	100.00%	-
EPS	7.12	38.66	30.64	18.38	5.12	49.39	39.12	-67.91%
YoY %	-81.58%	26.17%	66.70%	258.98%	-89.63%	26.25%	-	-
Horiz. %	18.20%	98.82%	78.32%	46.98%	13.09%	126.25%	100.00%	-
DPS	10.00	20.00	20.00	10.00	10.00	25.00	25.00	-45.74%
YoY %	-50.00%	0.00%	100.00%	0.00%	-60.00%	0.00%	-	-
Horiz. %	40.00%	80.00%	80.00%	40.00%	40.00%	100.00%	100.00%	-
NAPS	2.2912	2.2165	2.2369	2.114	2.0777	2.0219	2.07	7.00%
YoY %	3.37%	-0.91%	5.81%	1.75%	2.76%	-2.32%	-	-
Horiz. %	110.69%	107.08%	108.06%	102.13%	100.37%	97.68%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 532,765
RPS	15.98	72.13	53.90	34.95	12.25	92.52	72.05	-63.39%
YoY %	-77.85%	33.82%	54.22%	185.31%	-86.76%	28.41%	-	-
Horiz. %	22.18%	100.11%	74.81%	48.51%	17.00%	128.41%	100.00%	-
EPS	6.96	37.79	29.94	17.95	5.00	48.09	38.08	-67.82%
YoY %	-81.58%	26.22%	66.80%	259.00%	-89.60%	26.29%	-	-
Horiz. %	18.28%	99.24%	78.62%	47.14%	13.13%	126.29%	100.00%	-
DPS	9.78	19.57	19.57	9.77	9.76	24.39	24.38	-45.63%
YoY %	-50.03%	0.00%	100.31%	0.10%	-59.98%	0.04%	-	-
Horiz. %	40.11%	80.27%	80.27%	40.07%	40.03%	100.04%	100.00%	-
NAPS	2.2418	2.1686	2.1884	2.0664	2.0272	1.9726	2.0191	7.23%
YoY %	3.38%	-0.90%	5.90%	1.93%	2.77%	-2.30%	-	-
Horiz. %	111.03%	107.40%	108.38%	102.34%	100.40%	97.70%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	3.70	3.88	4.10	3.98	4.20	3.70	4.59	-
P/RPS	22.65	5.26	7.44	11.13	33.45	3.90	6.21	137.13%
YoY %	330.61%	-29.30%	-33.15%	-66.73%	757.69%	-37.20%	-	-
Horiz. %	364.73%	84.70%	119.81%	179.23%	538.65%	62.80%	100.00%	-
P/EPS	51.99	10.05	13.40	21.67	82.03	7.51	11.76	169.60%
YoY %	417.31%	-25.00%	-38.16%	-73.58%	992.28%	-36.14%	-	-
Horiz. %	442.09%	85.46%	113.95%	184.27%	697.53%	63.86%	100.00%	-
EY	1.92	9.95	7.47	4.61	1.22	13.32	8.50	-62.94%
YoY %	-80.70%	33.20%	62.04%	277.87%	-90.84%	56.71%	-	-
Horiz. %	22.59%	117.06%	87.88%	54.24%	14.35%	156.71%	100.00%	-
DY	2.70	5.15	4.88	2.51	2.38	6.76	5.45	-37.41%
YoY %	-47.57%	5.53%	94.42%	5.46%	-64.79%	24.04%	-	-
Horiz. %	49.54%	94.50%	89.54%	46.06%	43.67%	124.04%	100.00%	-
P/NAPS	1.61	1.75	1.83	1.88	2.02	1.83	2.22	-19.29%
YoY %	-8.00%	-4.37%	-2.66%	-6.93%	10.38%	-17.57%	-	-
Horiz. %	72.52%	78.83%	82.43%	84.68%	90.99%	82.43%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	28/05/21	25/02/21	25/11/20	27/08/20	29/06/20	27/02/20	-
Price	3.71	3.69	3.97	3.99	4.09	4.18	4.53	-
P/RPS	22.71	5.01	7.21	11.16	32.58	4.41	6.13	139.61%
YoY %	353.29%	-30.51%	-35.39%	-65.75%	638.78%	-28.06%	-	-
Horiz. %	370.47%	81.73%	117.62%	182.06%	531.48%	71.94%	100.00%	-
P/EPS	52.13	9.55	12.97	21.73	79.88	8.48	11.60	172.57%
YoY %	445.86%	-26.37%	-40.31%	-72.80%	841.98%	-26.90%	-	-
Horiz. %	449.40%	82.33%	111.81%	187.33%	688.62%	73.10%	100.00%	-
EY	1.92	10.47	7.71	4.60	1.25	11.79	8.62	-63.28%
YoY %	-81.66%	35.80%	67.61%	268.00%	-89.40%	36.77%	-	-
Horiz. %	22.27%	121.46%	89.44%	53.36%	14.50%	136.77%	100.00%	-
DY	2.70	5.42	5.04	2.51	2.44	5.98	5.52	-37.94%
YoY %	-50.18%	7.54%	100.80%	2.87%	-59.20%	8.33%	-	-
Horiz. %	48.91%	98.19%	91.30%	45.47%	44.20%	108.33%	100.00%	-
P/NAPS	1.62	1.66	1.77	1.89	1.97	2.07	2.19	-18.22%
YoY %	-2.41%	-6.21%	-6.35%	-4.06%	-4.83%	-5.48%	-	-
Horiz. %	73.97%	75.80%	80.82%	86.30%	89.95%	94.52%	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