[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 30.06%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 389,584 258,490 126,217 523,897 396,025 263,727 128,974 108.54%
PBT 236,523 155,047 74,095 306,449 233,726 153,607 73,330 117.83%
Tax -59,543 -39,247 -18,859 -77,895 -57,992 -38,388 -18,188 120.00%
NP 176,980 115,800 55,236 228,554 175,734 115,219 55,142 117.12%
-
NP to SH 176,980 115,800 55,236 228,554 175,734 115,219 55,142 117.12%
-
Tax Rate 25.17% 25.31% 25.45% 25.42% 24.81% 24.99% 24.80% -
Total Cost 212,604 142,690 70,981 295,343 220,291 148,508 73,832 102.01%
-
Net Worth 949,775 888,328 880,262 822,966 822,138 759,749 775,305 14.44%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 131,993 52,804 52,792 131,987 131,964 79,025 78,999 40.67%
Div Payout % 74.58% 45.60% 95.58% 57.75% 75.09% 68.59% 143.27% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 949,775 888,328 880,262 822,966 822,138 759,749 775,305 14.44%
NOSH 527,975 528,043 527,930 527,917 527,705 526,835 526,666 0.16%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 45.43% 44.80% 43.76% 43.63% 44.37% 43.69% 42.75% -
ROE 18.63% 13.04% 6.27% 27.77% 21.38% 15.17% 7.11% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 73.79 48.95 23.91 99.23 75.02 50.06 24.49 108.19%
EPS 33.52 21.93 10.46 43.34 33.34 21.87 10.47 116.76%
DPS 25.00 10.00 10.00 25.00 25.00 15.00 15.00 40.44%
NAPS 1.7989 1.6823 1.6674 1.5588 1.5575 1.4421 1.4721 14.25%
Adjusted Per Share Value based on latest NOSH - 527,917
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.54 47.46 23.18 96.20 72.72 48.43 23.68 108.56%
EPS 32.50 21.26 10.14 41.97 32.27 21.16 10.13 117.06%
DPS 24.24 9.70 9.69 24.24 24.23 14.51 14.51 40.66%
NAPS 1.744 1.6312 1.6164 1.5111 1.5096 1.3951 1.4236 14.44%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.15 4.56 4.23 5.69 5.55 5.80 5.89 -
P/RPS 5.62 9.32 17.69 5.73 7.40 11.59 24.05 -61.96%
P/EPS 12.38 20.79 40.43 13.14 16.67 26.52 56.26 -63.45%
EY 8.08 4.81 2.47 7.61 6.00 3.77 1.78 173.39%
DY 6.02 2.19 2.36 4.39 4.50 2.59 2.55 77.02%
P/NAPS 2.31 2.71 2.54 3.65 3.56 4.02 4.00 -30.58%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 4.20 3.94 5.15 4.30 5.85 5.85 5.86 -
P/RPS 5.69 8.05 21.54 4.33 7.80 11.69 23.93 -61.51%
P/EPS 12.53 17.97 49.22 9.93 17.57 26.75 55.97 -63.03%
EY 7.98 5.57 2.03 10.07 5.69 3.74 1.79 170.13%
DY 5.95 2.54 1.94 5.81 4.27 2.56 2.56 75.19%
P/NAPS 2.33 2.34 3.09 2.76 3.76 4.06 3.98 -29.95%

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