[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 98.86%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 124,626 400,932 285,169 164,595 87,052 392,827 293,515 -43.59%
PBT 77,849 242,279 195,711 101,348 51,663 267,080 209,219 -48.36%
Tax -20,930 -79,431 -55,486 -25,943 -13,745 -61,304 -46,144 -41.05%
NP 56,919 162,848 140,225 75,405 37,918 205,776 163,075 -50.52%
-
NP to SH 56,919 162,848 140,225 75,405 37,918 205,776 163,075 -50.52%
-
Tax Rate 26.89% 32.78% 28.35% 25.60% 26.61% 22.95% 22.06% -
Total Cost 67,707 238,084 144,944 89,190 49,134 187,051 130,440 -35.49%
-
Net Worth 1,289,131 1,212,918 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 5.38%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 133,235 133,217 53,285 53,284 106,565 106,556 -
Div Payout % - 81.82% 95.00% 70.67% 140.53% 51.79% 65.34% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,289,131 1,212,918 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 5.38%
NOSH 538,799 533,083 532,868 532,868 532,843 532,843 532,808 0.75%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 45.67% 40.62% 49.17% 45.81% 43.56% 52.38% 55.56% -
ROE 4.42% 13.43% 11.04% 6.26% 3.11% 17.42% 13.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.17 75.23 53.52 30.89 16.34 73.73 55.09 -43.95%
EPS 10.58 30.56 26.32 14.15 7.12 38.66 30.64 -50.87%
DPS 0.00 25.00 25.00 10.00 10.00 20.00 20.00 -
NAPS 2.3964 2.2759 2.3833 2.2616 2.2912 2.2165 2.2369 4.71%
Adjusted Per Share Value based on latest NOSH - 532,868
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.88 73.62 52.36 30.22 15.98 72.13 53.90 -43.60%
EPS 10.45 29.90 25.75 13.85 6.96 37.79 29.94 -50.52%
DPS 0.00 24.46 24.46 9.78 9.78 19.57 19.57 -
NAPS 2.3671 2.2272 2.332 2.2128 2.2418 2.1686 2.1884 5.38%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.80 3.91 3.76 3.78 3.70 3.88 4.10 -
P/RPS 20.72 5.20 7.03 12.24 22.65 5.26 7.44 98.31%
P/EPS 45.37 12.80 14.29 26.71 51.99 10.05 13.40 125.98%
EY 2.20 7.81 7.00 3.74 1.92 9.95 7.47 -55.83%
DY 0.00 6.39 6.65 2.65 2.70 5.15 4.88 -
P/NAPS 2.00 1.72 1.58 1.67 1.61 1.75 1.83 6.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 -
Price 4.87 4.66 3.82 3.69 3.71 3.69 3.97 -
P/RPS 21.02 6.19 7.14 11.95 22.71 5.01 7.21 104.47%
P/EPS 46.03 15.25 14.52 26.08 52.13 9.55 12.97 133.20%
EY 2.17 6.56 6.89 3.84 1.92 10.47 7.71 -57.15%
DY 0.00 5.36 6.54 2.71 2.70 5.42 5.04 -
P/NAPS 2.03 2.05 1.60 1.63 1.62 1.66 1.77 9.59%

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