[LITRAK] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -5.44%
YoY- -21.43%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 384,481 367,109 413,167 392,827 405,001 434,127 441,716 -8.81%
PBT 253,572 241,529 282,616 267,080 280,201 290,651 290,311 -8.60%
Tax -70,646 -58,103 -66,127 -61,304 -62,576 -67,729 -68,958 1.62%
NP 182,926 183,426 216,489 205,776 217,625 222,922 221,353 -11.90%
-
NP to SH 182,926 183,426 216,489 205,776 217,625 222,922 221,353 -11.90%
-
Tax Rate 27.86% 24.06% 23.40% 22.95% 22.33% 23.30% 23.75% -
Total Cost 201,555 183,683 196,678 187,051 187,376 211,205 220,363 -5.75%
-
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 133,214 106,562 106,562 106,413 106,413 132,814 132,814 0.20%
Div Payout % 72.82% 58.10% 49.22% 51.71% 48.90% 59.58% 60.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
NOSH 532,868 532,868 532,843 532,843 532,808 532,765 531,371 0.18%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 47.58% 49.96% 52.40% 52.38% 53.73% 51.35% 50.11% -
ROE 14.40% 15.22% 17.73% 17.42% 18.26% 19.81% 20.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 72.15 68.90 77.54 73.73 76.02 81.55 83.13 -8.98%
EPS 34.33 34.42 40.63 38.62 40.85 41.88 41.66 -12.07%
DPS 25.00 20.00 20.00 20.00 20.00 25.00 25.00 0.00%
NAPS 2.3833 2.2616 2.2912 2.2165 2.2369 2.114 2.0777 9.55%
Adjusted Per Share Value based on latest NOSH - 532,843
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.60 67.41 75.87 72.13 74.37 79.72 81.11 -8.81%
EPS 33.59 33.68 39.75 37.79 39.96 40.93 40.65 -11.91%
DPS 24.46 19.57 19.57 19.54 19.54 24.39 24.39 0.19%
NAPS 2.332 2.2128 2.2418 2.1686 2.1884 2.0664 2.0272 9.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.76 3.78 3.70 3.88 4.10 3.98 4.20 -
P/RPS 5.21 5.49 4.77 5.26 5.39 4.88 5.05 2.09%
P/EPS 10.95 10.98 9.11 10.05 10.04 9.50 10.08 5.65%
EY 9.13 9.11 10.98 9.95 9.96 10.52 9.92 -5.36%
DY 6.65 5.29 5.41 5.15 4.88 6.28 5.95 7.67%
P/NAPS 1.58 1.67 1.61 1.75 1.83 1.88 2.02 -15.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 25/11/20 27/08/20 -
Price 3.82 3.69 3.71 3.69 3.97 3.99 4.09 -
P/RPS 5.29 5.36 4.78 5.01 5.22 4.89 4.92 4.93%
P/EPS 11.13 10.72 9.13 9.55 9.72 9.53 9.82 8.68%
EY 8.99 9.33 10.95 10.47 10.29 10.50 10.19 -7.99%
DY 6.54 5.42 5.39 5.42 5.04 6.27 6.11 4.62%
P/NAPS 1.60 1.63 1.62 1.66 1.77 1.89 1.97 -12.91%

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