[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 47.67%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 190,689 95,796 373,932 281,876 187,511 93,943 369,300 -35.61%
PBT 94,682 47,981 171,730 133,894 90,170 46,599 179,534 -34.69%
Tax -25,539 -12,858 -37,599 -36,999 -24,553 -13,452 -48,737 -34.97%
NP 69,143 35,123 134,131 96,895 65,617 33,147 130,797 -34.59%
-
NP to SH 69,143 35,123 134,131 96,895 65,617 33,147 130,797 -34.59%
-
Tax Rate 26.97% 26.80% 21.89% 27.63% 27.23% 28.87% 27.15% -
Total Cost 121,546 60,673 239,801 184,981 121,894 60,796 238,503 -36.17%
-
Net Worth 519,551 536,578 498,377 496,959 464,962 476,865 438,162 12.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 51,522 51,499 87,398 87,339 - 51,231 86,553 -29.21%
Div Payout % 74.52% 146.63% 65.16% 90.14% - 154.56% 66.17% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 519,551 536,578 498,377 496,959 464,962 476,865 438,162 12.01%
NOSH 515,223 514,999 514,108 513,759 513,033 512,318 509,135 0.79%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 36.26% 36.66% 35.87% 34.38% 34.99% 35.28% 35.42% -
ROE 13.31% 6.55% 26.91% 19.50% 14.11% 6.95% 29.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.01 18.60 72.73 54.87 36.55 18.34 72.53 -36.11%
EPS 13.42 6.82 26.09 18.86 12.79 6.47 25.69 -35.11%
DPS 10.00 10.00 17.00 17.00 0.00 10.00 17.00 -29.77%
NAPS 1.0084 1.0419 0.9694 0.9673 0.9063 0.9308 0.8606 11.13%
Adjusted Per Share Value based on latest NOSH - 515,288
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.01 17.59 68.66 51.76 34.43 17.25 67.81 -35.61%
EPS 12.70 6.45 24.63 17.79 12.05 6.09 24.02 -34.58%
DPS 9.46 9.46 16.05 16.04 0.00 9.41 15.89 -29.20%
NAPS 0.954 0.9853 0.9151 0.9125 0.8538 0.8756 0.8046 12.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.90 3.87 3.84 4.37 4.39 4.38 4.35 -
P/RPS 10.54 20.81 5.28 7.96 12.01 23.89 6.00 45.53%
P/EPS 29.06 56.74 14.72 23.17 34.32 67.70 16.93 43.31%
EY 3.44 1.76 6.79 4.32 2.91 1.48 5.91 -30.26%
DY 2.56 2.58 4.43 3.89 0.00 2.28 3.91 -24.57%
P/NAPS 3.87 3.71 3.96 4.52 4.84 4.71 5.05 -16.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 28/02/14 28/11/13 27/08/13 31/05/13 -
Price 3.70 3.90 3.86 3.93 4.20 4.40 4.40 -
P/RPS 10.00 20.97 5.31 7.16 11.49 24.00 6.07 39.44%
P/EPS 27.57 57.18 14.79 20.84 32.84 68.01 17.13 37.29%
EY 3.63 1.75 6.76 4.80 3.05 1.47 5.84 -27.14%
DY 2.70 2.56 4.40 4.33 0.00 2.27 3.86 -21.18%
P/NAPS 3.67 3.74 3.98 4.06 4.63 4.73 5.11 -19.78%

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