[LITRAK] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 0.53%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 521,140 523,897 527,187 529,558 527,189 534,235 534,717 -1.70%
PBT 307,214 306,449 299,259 286,903 284,709 292,436 298,394 1.96%
Tax -78,566 -77,895 -73,846 -70,668 -69,620 -71,402 -72,067 5.94%
NP 228,648 228,554 225,413 216,235 215,089 221,034 226,327 0.68%
-
NP to SH 228,648 228,554 225,413 216,235 215,089 221,034 226,327 0.68%
-
Tax Rate 25.57% 25.42% 24.68% 24.63% 24.45% 24.42% 24.15% -
Total Cost 292,492 295,343 301,774 313,323 312,100 313,201 308,390 -3.47%
-
Net Worth 880,262 822,966 822,138 759,974 775,305 715,451 741,680 12.13%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 105,578 131,785 131,785 157,818 157,818 131,118 131,118 -13.48%
Div Payout % 46.18% 57.66% 58.46% 72.98% 73.37% 59.32% 57.93% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 880,262 822,966 822,138 759,974 775,305 715,451 741,680 12.13%
NOSH 527,930 527,917 527,705 526,991 526,666 526,260 525,455 0.31%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 43.87% 43.63% 42.76% 40.83% 40.80% 41.37% 42.33% -
ROE 25.97% 27.77% 27.42% 28.45% 27.74% 30.89% 30.52% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.71 99.23 99.87 100.49 100.10 101.52 101.76 -2.01%
EPS 43.31 43.29 42.70 41.03 40.84 42.00 43.07 0.37%
DPS 20.00 25.00 25.00 30.00 30.00 25.00 25.00 -13.85%
NAPS 1.6674 1.5588 1.5575 1.4421 1.4721 1.3595 1.4115 11.78%
Adjusted Per Share Value based on latest NOSH - 526,991
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 95.69 96.20 96.80 97.24 96.80 98.10 98.19 -1.70%
EPS 41.98 41.97 41.39 39.71 39.50 40.59 41.56 0.67%
DPS 19.39 24.20 24.20 28.98 28.98 24.08 24.08 -13.48%
NAPS 1.6164 1.5111 1.5096 1.3955 1.4236 1.3137 1.3619 12.13%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.23 5.69 5.55 5.80 5.89 6.02 5.88 -
P/RPS 4.29 5.73 5.56 5.77 5.88 5.93 5.78 -18.06%
P/EPS 9.77 13.14 13.00 14.14 14.42 14.33 13.65 -20.03%
EY 10.24 7.61 7.69 7.07 6.93 6.98 7.33 25.04%
DY 4.73 4.39 4.50 5.17 5.09 4.15 4.25 7.41%
P/NAPS 2.54 3.65 3.56 4.02 4.00 4.43 4.17 -28.20%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 -
Price 5.15 4.30 5.85 5.85 5.86 5.90 5.81 -
P/RPS 5.22 4.33 5.86 5.82 5.85 5.81 5.71 -5.82%
P/EPS 11.89 9.93 13.70 14.26 14.35 14.05 13.49 -8.09%
EY 8.41 10.07 7.30 7.01 6.97 7.12 7.41 8.83%
DY 3.88 5.81 4.27 5.13 5.12 4.24 4.30 -6.64%
P/NAPS 3.09 2.76 3.76 4.06 3.98 4.34 4.12 -17.49%

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