[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 46.15%
YoY- 26.26%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 403,073 268,404 136,020 416,235 284,591 191,703 96,174 158.82%
PBT 226,903 159,140 81,057 228,676 157,185 108,690 56,932 150.32%
Tax -55,548 -39,122 -19,970 -54,579 -38,060 -26,326 -13,443 156.39%
NP 171,355 120,018 61,087 174,097 119,125 82,364 43,489 148.43%
-
NP to SH 171,355 120,018 61,087 174,097 119,125 82,364 43,489 148.43%
-
Tax Rate 24.48% 24.58% 24.64% 23.87% 24.21% 24.22% 23.61% -
Total Cost 231,718 148,386 74,933 242,138 165,466 109,339 52,685 167.23%
-
Net Worth 740,335 688,138 674,990 604,604 599,261 564,885 587,979 16.52%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 131,125 52,409 52,300 130,078 129,878 77,750 77,474 41.79%
Div Payout % 76.52% 43.67% 85.62% 74.72% 109.03% 94.40% 178.15% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 740,335 688,138 674,990 604,604 599,261 564,885 587,979 16.52%
NOSH 524,502 524,096 523,005 520,313 519,515 518,338 516,496 1.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 42.51% 44.72% 44.91% 41.83% 41.86% 42.96% 45.22% -
ROE 23.15% 17.44% 9.05% 28.80% 19.88% 14.58% 7.40% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 76.85 51.21 26.01 80.00 54.78 36.98 18.62 156.19%
EPS 32.67 22.90 11.68 33.46 22.93 15.89 8.42 145.90%
DPS 25.00 10.00 10.00 25.00 25.00 15.00 15.00 40.35%
NAPS 1.4115 1.313 1.2906 1.162 1.1535 1.0898 1.1384 15.33%
Adjusted Per Share Value based on latest NOSH - 522,051
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 74.01 49.28 24.98 76.43 52.26 35.20 17.66 158.80%
EPS 31.46 22.04 11.22 31.97 21.87 15.12 7.99 148.31%
DPS 24.08 9.62 9.60 23.89 23.85 14.28 14.23 41.77%
NAPS 1.3594 1.2636 1.2394 1.1102 1.1004 1.0373 1.0797 16.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 5.88 5.80 5.69 5.10 5.00 5.14 4.25 -
P/RPS 7.65 11.33 21.88 6.38 9.13 13.90 22.82 -51.58%
P/EPS 18.00 25.33 48.72 15.24 21.81 32.35 50.48 -49.55%
EY 5.56 3.95 2.05 6.56 4.59 3.09 1.98 98.41%
DY 4.25 1.72 1.76 4.90 5.00 2.92 3.53 13.10%
P/NAPS 4.17 4.42 4.41 4.39 4.33 4.72 3.73 7.68%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 5.81 5.80 5.90 5.35 5.02 5.13 4.60 -
P/RPS 7.56 11.33 22.69 6.69 9.16 13.87 24.70 -54.41%
P/EPS 17.78 25.33 50.51 15.99 21.89 32.28 54.63 -52.52%
EY 5.62 3.95 1.98 6.25 4.57 3.10 1.83 110.56%
DY 4.30 1.72 1.69 4.67 4.98 2.92 3.26 20.17%
P/NAPS 4.12 4.42 4.57 4.60 4.35 4.71 4.04 1.30%

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