[LITRAK] QoQ TTM 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- 0.68%
YoY- 67.58%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 377,110 375,785 373,932 373,350 372,624 370,519 369,300 1.40%
PBT 176,242 173,112 171,730 174,450 175,711 176,784 179,534 -1.22%
Tax -38,585 -37,005 -37,599 -43,699 -45,842 -47,989 -48,737 -14.40%
NP 137,657 136,107 134,131 130,751 129,869 128,795 130,797 3.46%
-
NP to SH 137,657 136,107 134,131 130,751 129,869 128,795 130,797 3.46%
-
Tax Rate 21.89% 21.38% 21.89% 25.05% 26.09% 27.15% 27.15% -
Total Cost 239,453 239,678 239,801 242,599 242,755 241,724 238,503 0.26%
-
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 87,570 87,570 87,302 87,302 86,872 86,872 86,433 0.87%
Div Payout % 63.61% 64.34% 65.09% 66.77% 66.89% 67.45% 66.08% -
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 36.50% 36.22% 35.87% 35.02% 34.85% 34.76% 35.42% -
ROE 26.48% 25.37% 26.87% 26.23% 27.89% 27.01% 29.76% -
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 73.16 72.97 72.61 72.45 72.53 72.32 72.32 0.77%
EPS 26.71 26.43 26.04 25.37 25.28 25.14 25.61 2.84%
DPS 17.00 17.00 17.00 17.00 17.00 17.00 17.00 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 69.25 69.00 68.66 68.56 68.42 68.04 67.81 1.40%
EPS 25.28 24.99 24.63 24.01 23.85 23.65 24.02 3.46%
DPS 16.08 16.08 16.03 16.03 15.95 15.95 15.87 0.87%
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 5.33 5.30 5.29 6.03 6.05 6.06 6.01 -7.68%
P/EPS 14.60 14.64 14.74 17.22 17.37 17.42 16.98 -9.56%
EY 6.85 6.83 6.78 5.81 5.76 5.74 5.89 10.58%
DY 4.36 4.39 4.43 3.89 3.87 3.88 3.91 7.52%
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 5.06 5.34 5.32 5.42 5.79 6.08 6.08 -11.51%
P/EPS 13.85 14.76 14.82 15.49 16.62 17.50 17.18 -13.36%
EY 7.22 6.78 6.75 6.46 6.02 5.71 5.82 15.43%
DY 4.59 4.36 4.40 4.33 4.05 3.86 3.86 12.22%
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