[LITRAK] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- 26.16%

YoY- 23.82%

Quarter Report

Litrak - Q1 FY 2016 (Jun 15).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	504,868	515,896	544,080	384,696	383,184	375,772	370,896	5.27%
YoY %	-2.14%	-5.18%	41.43%	0.39%	1.97%	1.31%	-	-
Horiz. %	136.12%	139.09%	146.69%	103.72%	103.31%	101.31%	100.00%	-
PBT	296,380	293,320	324,228	227,728	191,924	186,396	197,396	7.00%
YoY %	1.04%	-9.53%	42.38%	18.66%	2.97%	-5.57%	-	-
Horiz. %	150.14%	148.59%	164.25%	115.37%	97.23%	94.43%	100.00%	-
Tax	-75,436	-72,752	-79,880	-53,772	-51,432	-53,808	-56,800	4.84%
YoY %	-3.69%	8.92%	-48.55%	-4.55%	4.42%	5.27%	-	-
Horiz. %	132.81%	128.08%	140.63%	94.67%	90.55%	94.73%	100.00%	-
NP	220,944	220,568	244,348	173,956	140,492	132,588	140,596	7.82%
YoY %	0.17%	-9.73%	40.47%	23.82%	5.96%	-5.70%	-	-
Horiz. %	157.15%	156.88%	173.79%	123.73%	99.93%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,944	220,568	244,348	173,956	140,492	132,588	140,596	7.82%
YoY %	0.17%	-9.73%	40.47%	23.82%	5.96%	-5.70%	-	-
Horiz. %	157.15%	156.88%	173.79%	123.73%	99.93%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	24.80%	24.64%	23.61%	26.80%	28.87%	28.77%	-
YoY %	2.62%	0.65%	4.36%	-11.90%	-7.17%	0.35%	-	-
Horiz. %	88.46%	86.20%	85.64%	82.06%	93.15%	100.35%	100.00%	-
Total Cost	283,924	295,328	299,732	210,740	242,692	243,184	230,300	3.54%
YoY %	-3.86%	-1.47%	42.23%	-13.17%	-0.20%	5.59%	-	-
Horiz. %	123.28%	128.24%	130.15%	91.51%	105.38%	105.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,262	775,305	674,990	587,979	536,578	476,865	418,791	13.17%
YoY %	13.54%	14.86%	14.80%	9.58%	12.52%	13.87%	-	-
Horiz. %	210.19%	185.13%	161.18%	140.40%	128.13%	113.87%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	211,170	315,999	209,202	309,897	205,999	204,927	203,173	0.64%
YoY %	-33.17%	51.05%	-32.49%	50.44%	0.52%	0.86%	-	-
Horiz. %	103.94%	155.53%	102.97%	152.53%	101.39%	100.86%	100.00%	-
Div Payout %	95.58%	143.27%	85.62%	178.15%	146.63%	154.56%	144.51%	-
YoY %	-33.29%	67.33%	-51.94%	21.50%	-5.13%	6.95%	-	-
Horiz. %	66.14%	99.14%	59.25%	123.28%	101.47%	106.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	880,262	775,305	674,990	587,979	536,578	476,865	418,791	13.17%
YoY %	13.54%	14.86%	14.80%	9.58%	12.52%	13.87%	-	-
Horiz. %	210.19%	185.13%	161.18%	140.40%	128.13%	113.87%	100.00%	-
NOSH	527,930	526,666	523,005	516,496	514,999	512,318	507,933	0.64%
YoY %	0.24%	0.70%	1.26%	0.29%	0.52%	0.86%	-	-
Horiz. %	103.94%	103.69%	102.97%	101.69%	101.39%	100.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	43.76%	42.75%	44.91%	45.22%	36.66%	35.28%	37.91%	-
YoY %	2.36%	-4.81%	-0.69%	23.35%	3.91%	-6.94%	-	-
Horiz. %	115.43%	112.77%	118.46%	119.28%	96.70%	93.06%	100.00%	-
ROE	25.10%	28.45%	36.20%	29.59%	26.18%	27.80%	33.57%	-
YoY %	-11.78%	-21.41%	22.34%	13.03%	-5.83%	-17.19%	-	-
Horiz. %	74.77%	84.75%	107.83%	88.14%	77.99%	82.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	95.63	97.95	104.03	74.48	74.40	73.35	73.02	4.59%
YoY %	-2.37%	-5.84%	39.68%	0.11%	1.43%	0.45%	-	-
Horiz. %	130.96%	134.14%	142.47%	102.00%	101.89%	100.45%	100.00%	-
EPS	41.84	41.88	46.72	33.68	27.28	25.88	27.68	7.12%
YoY %	-0.10%	-10.36%	38.72%	23.46%	5.41%	-6.50%	-	-
Horiz. %	151.16%	151.30%	168.79%	121.68%	98.55%	93.50%	100.00%	-
DPS	40.00	60.00	40.00	60.00	40.00	40.00	40.00	0.00%
YoY %	-33.33%	50.00%	-33.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	100.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	1.6674	1.4721	1.2906	1.1384	1.0419	0.9308	0.8245	12.44%
YoY %	13.27%	14.06%	13.37%	9.26%	11.94%	12.89%	-	-
Horiz. %	202.23%	178.54%	156.53%	138.07%	126.37%	112.89%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 516,496
RPS	92.70	94.73	99.91	70.64	70.36	69.00	68.10	5.27%
YoY %	-2.14%	-5.18%	41.44%	0.40%	1.97%	1.32%	-	-
Horiz. %	136.12%	139.10%	146.71%	103.73%	103.32%	101.32%	100.00%	-
EPS	40.57	40.50	44.87	31.94	25.80	24.35	25.82	7.81%
YoY %	0.17%	-9.74%	40.48%	23.80%	5.95%	-5.69%	-	-
Horiz. %	157.13%	156.86%	173.78%	123.70%	99.92%	94.31%	100.00%	-
DPS	38.78	58.02	38.41	56.90	37.83	37.63	37.31	0.64%
YoY %	-33.16%	51.05%	-32.50%	50.41%	0.53%	0.86%	-	-
Horiz. %	103.94%	155.51%	102.95%	152.51%	101.39%	100.86%	100.00%	-
NAPS	1.6164	1.4236	1.2394	1.0797	0.9853	0.8756	0.769	13.17%
YoY %	13.54%	14.86%	14.79%	9.58%	12.53%	13.86%	-	-
Horiz. %	210.20%	185.12%	161.17%	140.40%	128.13%	113.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	4.23	5.89	5.69	4.25	3.87	4.38	4.01	-
P/RPS	4.42	6.01	5.47	5.71	5.20	5.97	5.49	-3.54%
YoY %	-26.46%	9.87%	-4.20%	9.81%	-12.90%	8.74%	-	-
Horiz. %	80.51%	109.47%	99.64%	104.01%	94.72%	108.74%	100.00%	-
P/EPS	10.11	14.06	12.18	12.62	14.19	16.92	14.49	-5.81%
YoY %	-28.09%	15.44%	-3.49%	-11.06%	-16.13%	16.77%	-	-
Horiz. %	69.77%	97.03%	84.06%	87.09%	97.93%	116.77%	100.00%	-
EY	9.89	7.11	8.21	7.92	7.05	5.91	6.90	6.18%
YoY %	39.10%	-13.40%	3.66%	12.34%	19.29%	-14.35%	-	-
Horiz. %	143.33%	103.04%	118.99%	114.78%	102.17%	85.65%	100.00%	-
DY	9.46	10.19	7.03	14.12	10.34	9.13	9.98	-0.88%
YoY %	-7.16%	44.95%	-50.21%	36.56%	13.25%	-8.52%	-	-
Horiz. %	94.79%	102.10%	70.44%	141.48%	103.61%	91.48%	100.00%	-
P/NAPS	2.54	4.00	4.41	3.73	3.71	4.71	4.86	-10.24%
YoY %	-36.50%	-9.30%	18.23%	0.54%	-21.23%	-3.09%	-	-
Horiz. %	52.26%	82.30%	90.74%	76.75%	76.34%	96.91%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	30/08/16	27/08/15	28/08/14	27/08/13	28/08/12	-
Price	5.15	5.86	5.90	4.60	3.90	4.40	4.10	-
P/RPS	5.39	5.98	5.67	6.18	5.24	6.00	5.61	-0.66%
YoY %	-9.87%	5.47%	-8.25%	17.94%	-12.67%	6.95%	-	-
Horiz. %	96.08%	106.60%	101.07%	110.16%	93.40%	106.95%	100.00%	-
P/EPS	12.31	13.99	12.63	13.66	14.30	17.00	14.81	-3.03%
YoY %	-12.01%	10.77%	-7.54%	-4.48%	-15.88%	14.79%	-	-
Horiz. %	83.12%	94.46%	85.28%	92.23%	96.56%	114.79%	100.00%	-
EY	8.13	7.15	7.92	7.32	6.99	5.88	6.75	3.14%
YoY %	13.71%	-9.72%	8.20%	4.72%	18.88%	-12.89%	-	-
Horiz. %	120.44%	105.93%	117.33%	108.44%	103.56%	87.11%	100.00%	-
DY	7.77	10.24	6.78	13.04	10.26	9.09	9.76	-3.72%
YoY %	-24.12%	51.03%	-48.01%	27.10%	12.87%	-6.86%	-	-
Horiz. %	79.61%	104.92%	69.47%	133.61%	105.12%	93.14%	100.00%	-
P/NAPS	3.09	3.98	4.57	4.04	3.74	4.73	4.97	-7.61%
YoY %	-22.36%	-12.91%	13.12%	8.02%	-20.93%	-4.83%	-	-
Horiz. %	62.17%	80.08%	91.95%	81.29%	75.25%	95.17%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

978

HLIND

HONG LEONG INDUSTRIES BHD

969

DNEX

DAGANG NEXCHANGE BERHAD

863

JCY

JCY INTERNATIONAL BERHAD

782

SALCON

SALCON BHD

767

YTLPOWR

YTL POWER INTERNATIONAL BHD

699

TOPGLOV

TOP GLOVE CORPORATION BHD

662

MAYBANK

MALAYAN BANKING BHD

657

WCT

WCT HOLDINGS BERHAD

620

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More