[LITRAK] YoY Annualized Quarter 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- 4.47%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 380,626 520,060 516,980 527,454 536,808 383,406 381,378 -0.03%
PBT 253,798 358,262 310,094 307,214 318,280 217,380 189,364 4.99%
Tax -58,288 -84,764 -78,494 -76,776 -78,244 -52,652 -51,078 2.22%
NP 195,510 273,498 231,600 230,438 240,036 164,728 138,286 5.93%
-
NP to SH 195,510 273,498 231,600 230,438 240,036 164,728 138,286 5.93%
-
Tax Rate 22.97% 23.66% 25.31% 24.99% 24.58% 24.22% 26.97% -
Total Cost 185,116 246,562 285,380 297,016 296,772 218,678 243,092 -4.43%
-
Net Worth 1,125,345 1,027,294 888,328 759,749 688,138 564,885 519,551 13.73%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 106,466 106,158 105,608 158,050 104,819 155,501 103,044 0.54%
Div Payout % 54.46% 38.82% 45.60% 68.59% 43.67% 94.40% 74.52% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,125,345 1,027,294 888,328 759,749 688,138 564,885 519,551 13.73%
NOSH 532,765 530,877 528,043 526,835 524,096 518,338 515,223 0.55%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 51.37% 52.59% 44.80% 43.69% 44.72% 42.96% 36.26% -
ROE 17.37% 26.62% 26.07% 30.33% 34.88% 29.16% 26.62% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 71.50 97.98 97.90 100.12 102.43 73.97 74.02 -0.57%
EPS 36.76 51.66 43.86 43.74 45.80 31.78 26.84 5.37%
DPS 20.00 20.00 20.00 30.00 20.00 30.00 20.00 0.00%
NAPS 2.114 1.9354 1.6823 1.4421 1.313 1.0898 1.0084 13.11%
Adjusted Per Share Value based on latest NOSH - 526,991
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 69.89 95.49 94.93 96.85 98.57 70.40 70.03 -0.03%
EPS 35.90 50.22 42.53 42.31 44.08 30.25 25.39 5.93%
DPS 19.55 19.49 19.39 29.02 19.25 28.55 18.92 0.54%
NAPS 2.0664 1.8863 1.6312 1.3951 1.2636 1.0373 0.954 13.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.98 4.51 4.56 5.80 5.80 5.14 3.90 -
P/RPS 5.57 4.60 4.66 5.79 5.66 6.95 5.27 0.92%
P/EPS 10.84 8.75 10.40 13.26 12.66 16.17 14.53 -4.76%
EY 9.23 11.42 9.62 7.54 7.90 6.18 6.88 5.01%
DY 5.03 4.43 4.39 5.17 3.45 5.84 5.13 -0.32%
P/NAPS 1.88 2.33 2.71 4.02 4.42 4.72 3.87 -11.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 -
Price 3.99 4.50 3.94 5.85 5.80 5.13 3.70 -
P/RPS 5.58 4.59 4.02 5.84 5.66 6.94 5.00 1.84%
P/EPS 10.86 8.73 8.98 13.37 12.66 16.14 13.79 -3.89%
EY 9.20 11.45 11.13 7.48 7.90 6.19 7.25 4.04%
DY 5.01 4.44 5.08 5.13 3.45 5.85 5.41 -1.27%
P/NAPS 1.89 2.33 2.34 4.06 4.42 4.71 3.67 -10.46%

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