[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 31.58%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 284,591 191,703 96,174 380,733 286,911 190,689 95,796 106.24%
PBT 157,185 108,690 56,932 186,955 143,371 94,682 47,981 120.10%
Tax -38,060 -26,326 -13,443 -49,066 -38,574 -25,539 -12,858 105.74%
NP 119,125 82,364 43,489 137,889 104,797 69,143 35,123 125.23%
-
NP to SH 119,125 82,364 43,489 137,889 104,797 69,143 35,123 125.23%
-
Tax Rate 24.21% 24.22% 23.61% 26.24% 26.91% 26.97% 26.80% -
Total Cost 165,466 109,339 52,685 242,844 182,114 121,546 60,673 94.84%
-
Net Worth 599,261 564,885 587,979 536,870 555,259 519,551 536,578 7.62%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 129,878 77,750 77,474 103,056 103,045 51,522 51,499 84.96%
Div Payout % 109.03% 94.40% 178.15% 74.74% 98.33% 74.52% 146.63% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 599,261 564,885 587,979 536,870 555,259 519,551 536,578 7.62%
NOSH 519,515 518,338 516,496 515,280 515,226 515,223 514,999 0.58%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 41.86% 42.96% 45.22% 36.22% 36.53% 36.26% 36.66% -
ROE 19.88% 14.58% 7.40% 25.68% 18.87% 13.31% 6.55% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.78 36.98 18.62 73.89 55.69 37.01 18.60 105.06%
EPS 22.93 15.89 8.42 26.76 20.34 13.42 6.82 123.93%
DPS 25.00 15.00 15.00 20.00 20.00 10.00 10.00 83.89%
NAPS 1.1535 1.0898 1.1384 1.0419 1.0777 1.0084 1.0419 6.99%
Adjusted Per Share Value based on latest NOSH - 515,451
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 52.26 35.20 17.66 69.91 52.68 35.01 17.59 106.25%
EPS 21.87 15.12 7.99 25.32 19.24 12.70 6.45 125.19%
DPS 23.85 14.28 14.23 18.92 18.92 9.46 9.46 84.92%
NAPS 1.1004 1.0373 1.0797 0.9858 1.0196 0.954 0.9853 7.62%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.00 5.14 4.25 3.74 3.70 3.90 3.87 -
P/RPS 9.13 13.90 22.82 5.06 6.64 10.54 20.81 -42.17%
P/EPS 21.81 32.35 50.48 13.98 18.19 29.06 56.74 -47.04%
EY 4.59 3.09 1.98 7.16 5.50 3.44 1.76 89.13%
DY 5.00 2.92 3.53 5.35 5.41 2.56 2.58 55.25%
P/NAPS 4.33 4.72 3.73 3.59 3.43 3.87 3.71 10.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 5.02 5.13 4.60 4.18 3.90 3.70 3.90 -
P/RPS 9.16 13.87 24.70 5.66 7.00 10.00 20.97 -42.34%
P/EPS 21.89 32.28 54.63 15.62 19.17 27.57 57.18 -47.18%
EY 4.57 3.10 1.83 6.40 5.22 3.63 1.75 89.30%
DY 4.98 2.92 3.26 4.78 5.13 2.70 2.56 55.64%
P/NAPS 4.35 4.71 4.04 4.01 3.62 3.67 3.74 10.56%

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