[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 28.99%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 396,025 263,727 128,974 534,235 403,073 268,404 136,020 103.50%
PBT 233,726 153,607 73,330 292,436 226,903 159,140 81,057 102.19%
Tax -57,992 -38,388 -18,188 -71,402 -55,548 -39,122 -19,970 103.14%
NP 175,734 115,219 55,142 221,034 171,355 120,018 61,087 101.88%
-
NP to SH 175,734 115,219 55,142 221,034 171,355 120,018 61,087 101.88%
-
Tax Rate 24.81% 24.99% 24.80% 24.42% 24.48% 24.58% 24.64% -
Total Cost 220,291 148,508 73,832 313,201 231,718 148,386 74,933 104.81%
-
Net Worth 822,138 759,749 775,305 713,597 740,335 688,138 674,990 14.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 131,964 79,025 78,999 131,224 131,125 52,409 52,300 85.02%
Div Payout % 75.09% 68.59% 143.27% 59.37% 76.52% 43.67% 85.62% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 822,138 759,749 775,305 713,597 740,335 688,138 674,990 14.00%
NOSH 527,705 526,835 526,666 524,896 524,502 524,096 523,005 0.59%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 44.37% 43.69% 42.75% 41.37% 42.51% 44.72% 44.91% -
ROE 21.38% 15.17% 7.11% 30.97% 23.15% 17.44% 9.05% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.02 50.06 24.49 101.78 76.85 51.21 26.01 102.23%
EPS 33.34 21.87 10.47 42.11 32.67 22.90 11.68 100.84%
DPS 25.00 15.00 15.00 25.00 25.00 10.00 10.00 83.89%
NAPS 1.5575 1.4421 1.4721 1.3595 1.4115 1.313 1.2906 13.31%
Adjusted Per Share Value based on latest NOSH - 526,260
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.72 48.43 23.68 98.10 74.01 49.28 24.98 103.48%
EPS 32.27 21.16 10.13 40.59 31.46 22.04 11.22 101.85%
DPS 24.23 14.51 14.51 24.10 24.08 9.62 9.60 85.06%
NAPS 1.5096 1.3951 1.4236 1.3103 1.3594 1.2636 1.2394 14.01%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.55 5.80 5.89 6.02 5.88 5.80 5.69 -
P/RPS 7.40 11.59 24.05 5.91 7.65 11.33 21.88 -51.36%
P/EPS 16.67 26.52 56.26 14.30 18.00 25.33 48.72 -50.98%
EY 6.00 3.77 1.78 7.00 5.56 3.95 2.05 104.21%
DY 4.50 2.59 2.55 4.15 4.25 1.72 1.76 86.66%
P/NAPS 3.56 4.02 4.00 4.43 4.17 4.42 4.41 -13.26%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 5.85 5.85 5.86 5.90 5.81 5.80 5.90 -
P/RPS 7.80 11.69 23.93 5.80 7.56 11.33 22.69 -50.83%
P/EPS 17.57 26.75 55.97 14.01 17.78 25.33 50.51 -50.44%
EY 5.69 3.74 1.79 7.14 5.62 3.95 1.98 101.74%
DY 4.27 2.56 2.56 4.24 4.30 1.72 1.69 85.19%
P/NAPS 3.76 4.06 3.98 4.34 4.12 4.42 4.57 -12.16%

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