[LITRAK] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 10.11%
YoY- 31.07%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 534,235 534,717 492,936 456,081 416,235 378,413 381,747 25.08%
PBT 292,436 298,394 279,126 252,801 228,676 200,769 200,963 28.38%
Tax -71,402 -72,067 -67,375 -61,106 -54,579 -48,552 -49,853 27.03%
NP 221,034 226,327 211,751 191,695 174,097 152,217 151,110 28.82%
-
NP to SH 221,034 226,327 211,751 191,695 174,097 152,217 151,110 28.82%
-
Tax Rate 24.42% 24.15% 24.14% 24.17% 23.87% 24.18% 24.81% -
Total Cost 313,201 308,390 281,185 264,386 242,138 226,196 230,637 22.60%
-
Net Worth 715,451 741,680 689,629 674,990 606,623 602,326 567,148 16.73%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 131,118 131,118 104,517 104,517 129,691 129,691 128,997 1.09%
Div Payout % 59.32% 57.93% 49.36% 54.52% 74.49% 85.20% 85.37% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 715,451 741,680 689,629 674,990 606,623 602,326 567,148 16.73%
NOSH 526,260 525,455 525,231 523,005 522,051 522,173 520,415 0.74%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 41.37% 42.33% 42.96% 42.03% 41.83% 40.23% 39.58% -
ROE 30.89% 30.52% 30.71% 28.40% 28.70% 25.27% 26.64% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 101.52 101.76 93.85 87.20 79.73 72.47 73.35 24.16%
EPS 42.00 43.07 40.32 36.65 33.35 29.15 29.04 27.86%
DPS 25.00 25.00 20.00 20.00 25.00 25.00 25.00 0.00%
NAPS 1.3595 1.4115 1.313 1.2906 1.162 1.1535 1.0898 15.86%
Adjusted Per Share Value based on latest NOSH - 523,005
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 98.10 98.19 90.51 83.75 76.43 69.49 70.10 25.08%
EPS 40.59 41.56 38.88 35.20 31.97 27.95 27.75 28.82%
DPS 24.08 24.08 19.19 19.19 23.81 23.81 23.69 1.09%
NAPS 1.3137 1.3619 1.2663 1.2394 1.1139 1.106 1.0414 16.73%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.02 5.88 5.80 5.69 5.10 5.00 5.14 -
P/RPS 5.93 5.78 6.18 6.52 6.40 6.90 7.01 -10.54%
P/EPS 14.33 13.65 14.39 15.52 15.29 17.15 17.70 -13.12%
EY 6.98 7.33 6.95 6.44 6.54 5.83 5.65 15.11%
DY 4.15 4.25 3.45 3.51 4.90 5.00 4.86 -9.98%
P/NAPS 4.43 4.17 4.42 4.41 4.39 4.33 4.72 -4.13%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 30/08/16 26/05/16 25/02/16 26/11/15 -
Price 5.90 5.81 5.80 5.90 5.35 5.02 5.13 -
P/RPS 5.81 5.71 6.18 6.77 6.71 6.93 6.99 -11.58%
P/EPS 14.05 13.49 14.39 16.10 16.04 17.22 17.67 -14.16%
EY 7.12 7.41 6.95 6.21 6.23 5.81 5.66 16.51%
DY 4.24 4.30 3.45 3.39 4.67 4.98 4.87 -8.81%
P/NAPS 4.34 4.12 4.42 4.57 4.60 4.35 4.71 -5.30%

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