[LITRAK] QoQ Quarter Result on 30-Sep-2020 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 159.33%
YoY- 2.27%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 87,052 99,312 103,202 123,601 66,712 111,486 132,328 -24.37%
PBT 51,663 57,861 82,320 90,772 36,127 70,982 92,770 -32.33%
Tax -13,745 -15,160 -17,000 -20,222 -8,922 -16,432 -22,153 -27.27%
NP 37,918 42,701 65,320 70,550 27,205 54,550 70,617 -33.96%
-
NP to SH 37,918 42,701 65,320 70,550 27,205 54,550 70,617 -33.96%
-
Tax Rate 26.61% 26.20% 20.65% 22.28% 24.70% 23.15% 23.88% -
Total Cost 49,134 56,611 37,882 53,051 39,507 56,936 61,711 -14.10%
-
Net Worth 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 1,074,277 1,099,569 7.23%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 53,284 - 53,278 - 53,135 - 79,678 -23.54%
Div Payout % 140.53% - 81.56% - 195.31% - 112.83% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 1,074,277 1,099,569 7.23%
NOSH 532,843 532,843 532,808 532,765 531,371 531,341 531,273 0.19%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 43.56% 43.00% 63.29% 57.08% 40.78% 48.93% 53.37% -
ROE 3.11% 3.62% 5.48% 6.27% 2.46% 5.08% 6.42% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.34 18.64 19.37 23.22 12.56 20.98 24.91 -24.52%
EPS 7.12 8.01 12.26 13.25 5.12 10.27 13.29 -34.06%
DPS 10.00 0.00 10.00 0.00 10.00 0.00 15.00 -23.70%
NAPS 2.2912 2.2165 2.2369 2.114 2.0777 2.0219 2.07 7.00%
Adjusted Per Share Value based on latest NOSH - 532,765
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.98 18.24 18.95 22.70 12.25 20.47 24.30 -24.39%
EPS 6.96 7.84 11.99 12.95 5.00 10.02 12.97 -33.98%
DPS 9.78 0.00 9.78 0.00 9.76 0.00 14.63 -23.56%
NAPS 2.2418 2.1686 2.1884 2.0664 2.0272 1.9726 2.0191 7.23%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.70 3.88 4.10 3.98 4.20 3.70 4.59 -
P/RPS 22.65 20.82 21.17 17.14 33.45 17.63 18.43 14.74%
P/EPS 51.99 48.41 33.44 30.03 82.03 36.04 34.53 31.39%
EY 1.92 2.07 2.99 3.33 1.22 2.77 2.90 -24.05%
DY 2.70 0.00 2.44 0.00 2.38 0.00 3.27 -11.99%
P/NAPS 1.61 1.75 1.83 1.88 2.02 1.83 2.22 -19.29%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 25/02/21 25/11/20 27/08/20 29/06/20 27/02/20 -
Price 3.71 3.69 3.97 3.99 4.09 4.18 4.53 -
P/RPS 22.71 19.80 20.50 17.18 32.58 19.92 18.18 16.00%
P/EPS 52.13 46.04 32.38 30.11 79.88 40.71 34.08 32.79%
EY 1.92 2.17 3.09 3.32 1.25 2.46 2.93 -24.57%
DY 2.70 0.00 2.52 0.00 2.44 0.00 3.31 -12.70%
P/NAPS 1.62 1.66 1.77 1.89 1.97 2.07 2.19 -18.22%

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