[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

27-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Dec-2018 [#3]

Profit Trend

QoQ- 52.83%

YoY- 0.71%

Quarter Report

Litrak - Q3 FY 2019 (Dec 18).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	260,030	128,840	516,034	389,584	258,490	126,217	523,897	-37.28%
YoY %	101.82%	-75.03%	32.46%	50.72%	104.80%	-75.91%	-	-
Horiz. %	49.63%	24.59%	98.50%	74.36%	49.34%	24.09%	100.00%	-
PBT	179,131	88,699	314,590	236,523	155,047	74,095	306,449	-30.06%
YoY %	101.95%	-71.80%	33.01%	52.55%	109.25%	-75.82%	-	-
Horiz. %	58.45%	28.94%	102.66%	77.18%	50.59%	24.18%	100.00%	-
Tax	-42,382	-20,931	-78,480	-59,543	-39,247	-18,859	-77,895	-33.32%
YoY %	-102.48%	73.33%	-31.80%	-51.71%	-108.11%	75.79%	-	-
Horiz. %	54.41%	26.87%	100.75%	76.44%	50.38%	24.21%	100.00%	-
NP	136,749	67,768	236,110	176,980	115,800	55,236	228,554	-28.97%
YoY %	101.79%	-71.30%	33.41%	52.83%	109.65%	-75.83%	-	-
Horiz. %	59.83%	29.65%	103.31%	77.43%	50.67%	24.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,749	67,768	236,110	176,980	115,800	55,236	228,554	-28.97%
YoY %	101.79%	-71.30%	33.41%	52.83%	109.65%	-75.83%	-	-
Horiz. %	59.83%	29.65%	103.31%	77.43%	50.67%	24.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	23.60%	24.95%	25.17%	25.31%	25.45%	25.42%	-
YoY %	0.25%	-5.41%	-0.87%	-0.55%	-0.55%	0.12%	-	-
Horiz. %	93.08%	92.84%	98.15%	99.02%	99.57%	100.12%	100.00%	-
Total Cost	123,281	61,072	279,924	212,604	142,690	70,981	295,343	-44.11%
YoY %	101.86%	-78.18%	31.66%	49.00%	101.03%	-75.97%	-	-
Horiz. %	41.74%	20.68%	94.78%	71.99%	48.31%	24.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,027,294	1,000,496	930,029	949,775	888,328	880,262	822,966	15.91%
YoY %	2.68%	7.58%	-2.08%	6.92%	0.92%	6.96%	-	-
Horiz. %	124.83%	121.57%	113.01%	115.41%	107.94%	106.96%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	53,079	52,805	131,993	131,993	52,804	52,792	131,987	-45.48%
YoY %	0.52%	-59.99%	0.00%	149.97%	0.02%	-60.00%	-	-
Horiz. %	40.22%	40.01%	100.00%	100.00%	40.01%	40.00%	100.00%	-
Div Payout %	38.82%	77.92%	55.90%	74.58%	45.60%	95.58%	57.75%	-
YoY %	-50.18%	39.39%	-25.05%	63.55%	-52.29%	65.51%	-	-
Horiz. %	67.22%	134.93%	96.80%	129.14%	78.96%	165.51%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,027,294	1,000,496	930,029	949,775	888,328	880,262	822,966	15.91%
YoY %	2.68%	7.58%	-2.08%	6.92%	0.92%	6.96%	-	-
Horiz. %	124.83%	121.57%	113.01%	115.41%	107.94%	106.96%	100.00%	-
NOSH	530,877	528,068	527,975	527,975	528,043	527,930	527,917	0.37%
YoY %	0.53%	0.02%	0.00%	-0.01%	0.02%	0.00%	-	-
Horiz. %	100.56%	100.03%	100.01%	100.01%	100.02%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	52.59%	52.60%	45.75%	45.43%	44.80%	43.76%	43.63%	-
YoY %	-0.02%	14.97%	0.70%	1.41%	2.38%	0.30%	-	-
Horiz. %	120.54%	120.56%	104.86%	104.13%	102.68%	100.30%	100.00%	-
ROE	13.31%	6.77%	25.39%	18.63%	13.04%	6.27%	27.77%	-
YoY %	96.60%	-73.34%	36.29%	42.87%	107.97%	-77.42%	-	-
Horiz. %	47.93%	24.38%	91.43%	67.09%	46.96%	22.58%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	48.99	24.40	97.74	73.79	48.95	23.91	99.23	-37.50%
YoY %	100.78%	-75.04%	32.46%	50.75%	104.73%	-75.90%	-	-
Horiz. %	49.37%	24.59%	98.50%	74.36%	49.33%	24.10%	100.00%	-
EPS	25.83	12.83	44.72	33.52	21.93	10.46	43.34	-29.15%
YoY %	101.33%	-71.31%	33.41%	52.85%	109.66%	-75.87%	-	-
Horiz. %	59.60%	29.60%	103.18%	77.34%	50.60%	24.13%	100.00%	-
DPS	10.00	10.00	25.00	25.00	10.00	10.00	25.00	-45.68%
YoY %	0.00%	-60.00%	0.00%	150.00%	0.00%	-60.00%	-	-
Horiz. %	40.00%	40.00%	100.00%	100.00%	40.00%	40.00%	100.00%	-
NAPS	1.9354	1.8947	1.7615	1.7989	1.6823	1.6674	1.5588	15.50%
YoY %	2.15%	7.56%	-2.08%	6.93%	0.89%	6.97%	-	-
Horiz. %	124.16%	121.55%	113.00%	115.40%	107.92%	106.97%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 527,975
RPS	47.75	23.66	94.76	71.54	47.46	23.18	96.20	-37.28%
YoY %	101.82%	-75.03%	32.46%	50.74%	104.75%	-75.90%	-	-
Horiz. %	49.64%	24.59%	98.50%	74.37%	49.33%	24.10%	100.00%	-
EPS	25.11	12.44	43.36	32.50	21.26	10.14	41.97	-28.97%
YoY %	101.85%	-71.31%	33.42%	52.87%	109.66%	-75.84%	-	-
Horiz. %	59.83%	29.64%	103.31%	77.44%	50.66%	24.16%	100.00%	-
DPS	9.75	9.70	24.24	24.24	9.70	9.69	24.24	-45.48%
YoY %	0.52%	-59.98%	0.00%	149.90%	0.10%	-60.02%	-	-
Horiz. %	40.22%	40.02%	100.00%	100.00%	40.02%	39.98%	100.00%	-
NAPS	1.8863	1.8371	1.7077	1.744	1.6312	1.6164	1.5111	15.91%
YoY %	2.68%	7.58%	-2.08%	6.92%	0.92%	6.97%	-	-
Horiz. %	124.83%	121.57%	113.01%	115.41%	107.95%	106.97%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	4.51	4.90	4.21	4.15	4.56	4.23	5.69	-
P/RPS	9.21	20.08	4.31	5.62	9.32	17.69	5.73	37.17%
YoY %	-54.13%	365.89%	-23.31%	-39.70%	-47.31%	208.73%	-	-
Horiz. %	160.73%	350.44%	75.22%	98.08%	162.65%	308.73%	100.00%	-
P/EPS	17.51	38.18	9.41	12.38	20.79	40.43	13.14	21.07%
YoY %	-54.14%	305.74%	-23.99%	-40.45%	-48.58%	207.69%	-	-
Horiz. %	133.26%	290.56%	71.61%	94.22%	158.22%	307.69%	100.00%	-
EY	5.71	2.62	10.62	8.08	4.81	2.47	7.61	-17.41%
YoY %	117.94%	-75.33%	31.44%	67.98%	94.74%	-67.54%	-	-
Horiz. %	75.03%	34.43%	139.55%	106.18%	63.21%	32.46%	100.00%	-
DY	2.22	2.04	5.94	6.02	2.19	2.36	4.39	-36.50%
YoY %	8.82%	-65.66%	-1.33%	174.89%	-7.20%	-46.24%	-	-
Horiz. %	50.57%	46.47%	135.31%	137.13%	49.89%	53.76%	100.00%	-
P/NAPS	2.33	2.59	2.39	2.31	2.71	2.54	3.65	-25.84%
YoY %	-10.04%	8.37%	3.46%	-14.76%	6.69%	-30.41%	-	-
Horiz. %	63.84%	70.96%	65.48%	63.29%	74.25%	69.59%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	28/08/19	30/05/19	27/02/19	29/11/18	29/08/18	30/05/18	-
Price	4.50	4.70	4.20	4.20	3.94	5.15	4.30	-
P/RPS	9.19	19.26	4.30	5.69	8.05	21.54	4.33	65.07%
YoY %	-52.28%	347.91%	-24.43%	-29.32%	-62.63%	397.46%	-	-
Horiz. %	212.24%	444.80%	99.31%	131.41%	185.91%	497.46%	100.00%	-
P/EPS	17.47	36.62	9.39	12.53	17.97	49.22	9.93	45.68%
YoY %	-52.29%	289.99%	-25.06%	-30.27%	-63.49%	395.67%	-	-
Horiz. %	175.93%	368.78%	94.56%	126.18%	180.97%	495.67%	100.00%	-
EY	5.73	2.73	10.65	7.98	5.57	2.03	10.07	-31.30%
YoY %	109.89%	-74.37%	33.46%	43.27%	174.38%	-79.84%	-	-
Horiz. %	56.90%	27.11%	105.76%	79.25%	55.31%	20.16%	100.00%	-
DY	2.22	2.13	5.95	5.95	2.54	1.94	5.81	-47.31%
YoY %	4.23%	-64.20%	0.00%	134.25%	30.93%	-66.61%	-	-
Horiz. %	38.21%	36.66%	102.41%	102.41%	43.72%	33.39%	100.00%	-
P/NAPS	2.33	2.48	2.38	2.33	2.34	3.09	2.76	-10.66%
YoY %	-6.05%	4.20%	2.15%	-0.43%	-24.27%	11.96%	-	-
Horiz. %	84.42%	89.86%	86.23%	84.42%	84.78%	111.96%	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