[LITRAK] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 19.05%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 96,222 94,893 95,796 92,056 94,365 93,568 93,943 1.60%
PBT 48,689 46,701 47,981 37,836 43,724 43,571 46,599 2.95%
Tax -13,035 -12,681 -12,858 -600 -12,446 -11,101 -13,452 -2.07%
NP 35,654 34,020 35,123 37,236 31,278 32,470 33,147 4.96%
-
NP to SH 35,654 34,020 35,123 37,236 31,278 32,470 33,147 4.96%
-
Tax Rate 26.77% 27.15% 26.80% 1.59% 28.46% 25.48% 28.87% -
Total Cost 60,568 60,873 60,673 54,820 63,087 61,098 60,796 -0.24%
-
Net Worth 555,264 519,784 536,578 499,261 498,438 465,625 476,865 10.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 51,523 - 51,499 - 36,070 - 51,231 0.37%
Div Payout % 144.51% - 146.63% - 115.32% - 154.56% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 555,264 519,784 536,578 499,261 498,438 465,625 476,865 10.64%
NOSH 515,231 515,454 514,999 515,020 515,288 513,765 512,318 0.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 37.05% 35.85% 36.66% 40.45% 33.15% 34.70% 35.28% -
ROE 6.42% 6.55% 6.55% 7.46% 6.28% 6.97% 6.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.68 18.41 18.60 17.87 18.31 18.21 18.34 1.22%
EPS 6.92 6.60 6.82 7.23 6.07 6.32 6.47 4.57%
DPS 10.00 0.00 10.00 0.00 7.00 0.00 10.00 0.00%
NAPS 1.0777 1.0084 1.0419 0.9694 0.9673 0.9063 0.9308 10.23%
Adjusted Per Share Value based on latest NOSH - 515,020
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.67 17.42 17.59 16.90 17.33 17.18 17.25 1.61%
EPS 6.55 6.25 6.45 6.84 5.74 5.96 6.09 4.96%
DPS 9.46 0.00 9.46 0.00 6.62 0.00 9.41 0.35%
NAPS 1.0196 0.9544 0.9853 0.9168 0.9152 0.855 0.8756 10.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.70 3.90 3.87 3.84 4.37 4.39 4.38 -
P/RPS 19.81 21.18 20.81 21.48 23.86 24.10 23.89 -11.70%
P/EPS 53.47 59.09 56.74 53.11 71.99 69.46 67.70 -14.51%
EY 1.87 1.69 1.76 1.88 1.39 1.44 1.48 16.82%
DY 2.70 0.00 2.58 0.00 1.60 0.00 2.28 11.89%
P/NAPS 3.43 3.87 3.71 3.96 4.52 4.84 4.71 -19.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 28/11/13 27/08/13 -
Price 3.90 3.70 3.90 3.86 3.93 4.20 4.40 -
P/RPS 20.88 20.10 20.97 21.60 21.46 23.06 24.00 -8.84%
P/EPS 56.36 56.06 57.18 53.39 64.74 66.46 68.01 -11.74%
EY 1.77 1.78 1.75 1.87 1.54 1.50 1.47 13.14%
DY 2.56 0.00 2.56 0.00 1.78 0.00 2.27 8.32%
P/NAPS 3.62 3.67 3.74 3.98 4.06 4.63 4.73 -16.29%

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