[LITRAK] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 3.67%
YoY- 15.97%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 434,127 441,716 503,844 518,808 517,574 518,657 516,034 -10.85%
PBT 290,651 290,311 342,883 349,968 338,674 329,194 314,590 -5.12%
Tax -67,729 -68,958 -80,967 -83,472 -81,615 -80,552 -78,480 -9.33%
NP 222,922 221,353 261,916 266,496 257,059 248,642 236,110 -3.74%
-
NP to SH 222,922 221,353 261,916 266,496 257,059 248,642 236,110 -3.74%
-
Tax Rate 23.30% 23.75% 23.61% 23.85% 24.10% 24.47% 24.95% -
Total Cost 211,205 220,363 241,928 252,312 260,515 270,015 279,924 -17.07%
-
Net Worth 1,125,345 1,103,989 1,074,277 1,099,569 1,027,294 1,000,496 930,029 13.51%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 132,814 132,814 132,483 132,483 132,001 132,001 131,988 0.41%
Div Payout % 59.58% 60.00% 50.58% 49.71% 51.35% 53.09% 55.90% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,125,345 1,103,989 1,074,277 1,099,569 1,027,294 1,000,496 930,029 13.51%
NOSH 532,765 531,371 531,341 531,273 530,877 528,068 527,975 0.60%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 51.35% 50.11% 51.98% 51.37% 49.67% 47.94% 45.75% -
ROE 19.81% 20.05% 24.38% 24.24% 25.02% 24.85% 25.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 81.55 83.13 94.83 97.67 97.51 98.22 97.74 -11.34%
EPS 41.88 41.66 49.30 50.17 48.43 47.09 44.72 -4.26%
DPS 25.00 25.00 25.00 25.00 25.00 25.00 25.00 0.00%
NAPS 2.114 2.0777 2.0219 2.07 1.9354 1.8947 1.7615 12.89%
Adjusted Per Share Value based on latest NOSH - 531,273
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 79.72 81.11 92.52 95.26 95.04 95.24 94.76 -10.85%
EPS 40.93 40.65 48.09 48.93 47.20 45.66 43.36 -3.76%
DPS 24.39 24.39 24.33 24.33 24.24 24.24 24.24 0.41%
NAPS 2.0664 2.0272 1.9726 2.0191 1.8863 1.8371 1.7077 13.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.98 4.20 3.70 4.59 4.51 4.90 4.21 -
P/RPS 4.88 5.05 3.90 4.70 4.63 4.99 4.31 8.60%
P/EPS 9.50 10.08 7.51 9.15 9.31 10.41 9.41 0.63%
EY 10.52 9.92 13.32 10.93 10.74 9.61 10.62 -0.62%
DY 6.28 5.95 6.76 5.45 5.54 5.10 5.94 3.76%
P/NAPS 1.88 2.02 1.83 2.22 2.33 2.59 2.39 -14.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 29/06/20 27/02/20 28/11/19 28/08/19 30/05/19 -
Price 3.99 4.09 4.18 4.53 4.50 4.70 4.20 -
P/RPS 4.89 4.92 4.41 4.64 4.61 4.79 4.30 8.92%
P/EPS 9.53 9.82 8.48 9.03 9.29 9.98 9.39 0.98%
EY 10.50 10.19 11.79 11.07 10.76 10.02 10.65 -0.93%
DY 6.27 6.11 5.98 5.52 5.56 5.32 5.95 3.54%
P/NAPS 1.89 1.97 2.07 2.19 2.33 2.48 2.38 -14.20%

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