[LITRAK] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -3.67%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,893 95,796 92,056 94,365 93,568 93,943 91,474 2.47%
PBT 46,701 47,981 37,836 43,724 43,571 46,599 40,556 9.85%
Tax -12,681 -12,858 -600 -12,446 -11,101 -13,452 -6,700 52.95%
NP 34,020 35,123 37,236 31,278 32,470 33,147 33,856 0.32%
-
NP to SH 34,020 35,123 37,236 31,278 32,470 33,147 33,856 0.32%
-
Tax Rate 27.15% 26.80% 1.59% 28.46% 25.48% 28.87% 16.52% -
Total Cost 60,873 60,673 54,820 63,087 61,098 60,796 57,618 3.72%
-
Net Worth 519,784 536,578 499,261 498,438 465,625 476,865 439,464 11.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 51,499 - 36,070 - 51,231 - -
Div Payout % - 146.63% - 115.32% - 154.56% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 519,784 536,578 499,261 498,438 465,625 476,865 439,464 11.82%
NOSH 515,454 514,999 515,020 515,288 513,765 512,318 510,648 0.62%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 35.85% 36.66% 40.45% 33.15% 34.70% 35.28% 37.01% -
ROE 6.55% 6.55% 7.46% 6.28% 6.97% 6.95% 7.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.41 18.60 17.87 18.31 18.21 18.34 17.91 1.85%
EPS 6.60 6.82 7.23 6.07 6.32 6.47 6.63 -0.30%
DPS 0.00 10.00 0.00 7.00 0.00 10.00 0.00 -
NAPS 1.0084 1.0419 0.9694 0.9673 0.9063 0.9308 0.8606 11.13%
Adjusted Per Share Value based on latest NOSH - 515,288
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.42 17.59 16.90 17.33 17.18 17.25 16.80 2.44%
EPS 6.25 6.45 6.84 5.74 5.96 6.09 6.22 0.32%
DPS 0.00 9.46 0.00 6.62 0.00 9.41 0.00 -
NAPS 0.9544 0.9853 0.9168 0.9152 0.855 0.8756 0.807 11.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.90 3.87 3.84 4.37 4.39 4.38 4.35 -
P/RPS 21.18 20.81 21.48 23.86 24.10 23.89 24.28 -8.69%
P/EPS 59.09 56.74 53.11 71.99 69.46 67.70 65.61 -6.73%
EY 1.69 1.76 1.88 1.39 1.44 1.48 1.52 7.31%
DY 0.00 2.58 0.00 1.60 0.00 2.28 0.00 -
P/NAPS 3.87 3.71 3.96 4.52 4.84 4.71 5.05 -16.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 28/02/14 28/11/13 27/08/13 31/05/13 -
Price 3.70 3.90 3.86 3.93 4.20 4.40 4.40 -
P/RPS 20.10 20.97 21.60 21.46 23.06 24.00 24.56 -12.49%
P/EPS 56.06 57.18 53.39 64.74 66.46 68.01 66.37 -10.63%
EY 1.78 1.75 1.87 1.54 1.50 1.47 1.51 11.57%
DY 0.00 2.56 0.00 1.78 0.00 2.27 0.00 -
P/NAPS 3.67 3.74 3.98 4.06 4.63 4.73 5.11 -19.78%

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