[LITRAK] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 1.04%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 528,033 537,430 379,454 382,548 375,834 370,434 359,514 6.61%
PBT 311,634 302,537 209,580 191,161 178,525 185,304 192,806 8.32%
Tax -77,322 -74,064 -50,746 -51,432 -49,332 -56,049 -56,678 5.30%
NP 234,312 228,473 158,833 139,729 129,193 129,254 136,128 9.46%
-
NP to SH 234,312 228,473 158,833 139,729 129,193 129,254 136,128 9.46%
-
Tax Rate 24.81% 24.48% 24.21% 26.91% 27.63% 30.25% 29.40% -
Total Cost 293,721 308,957 220,621 242,818 246,641 241,180 223,386 4.66%
-
Net Worth 822,138 740,335 599,261 555,259 496,959 433,437 426,795 11.53%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 175,952 174,834 173,171 137,393 116,452 115,284 114,336 7.44%
Div Payout % 75.09% 76.52% 109.03% 98.33% 90.14% 89.19% 83.99% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 822,138 740,335 599,261 555,259 496,959 433,437 426,795 11.53%
NOSH 527,705 524,502 519,515 515,226 513,759 508,609 504,426 0.75%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 44.37% 42.51% 41.86% 36.53% 34.38% 34.89% 37.86% -
ROE 28.50% 30.86% 26.50% 25.16% 26.00% 29.82% 31.90% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 100.03 102.46 73.04 74.25 73.15 72.83 71.27 5.80%
EPS 44.45 43.56 30.57 27.12 25.15 25.41 26.99 8.66%
DPS 33.33 33.33 33.33 26.67 22.67 22.67 22.67 6.62%
NAPS 1.5575 1.4115 1.1535 1.0777 0.9673 0.8522 0.8461 10.69%
Adjusted Per Share Value based on latest NOSH - 515,231
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 96.96 98.68 69.68 70.24 69.01 68.02 66.01 6.61%
EPS 43.02 41.95 29.17 25.66 23.72 23.73 25.00 9.45%
DPS 32.31 32.10 31.80 25.23 21.38 21.17 20.99 7.44%
NAPS 1.5096 1.3594 1.1004 1.0196 0.9125 0.7959 0.7837 11.53%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.55 5.88 5.00 3.70 4.37 4.25 3.83 -
P/RPS 5.55 5.74 6.85 4.98 5.97 5.84 5.37 0.55%
P/EPS 12.50 13.50 16.35 13.64 17.38 16.72 14.19 -2.08%
EY 8.00 7.41 6.11 7.33 5.75 5.98 7.05 2.12%
DY 6.01 5.67 6.67 7.21 5.19 5.33 5.92 0.25%
P/NAPS 3.56 4.17 4.33 3.43 4.52 4.99 4.53 -3.93%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 25/02/16 27/02/15 28/02/14 26/02/13 28/02/12 -
Price 5.85 5.81 5.02 3.90 3.93 4.36 4.03 -
P/RPS 5.85 5.67 6.87 5.25 5.37 5.99 5.65 0.58%
P/EPS 13.18 13.34 16.42 14.38 15.63 17.16 14.93 -2.05%
EY 7.59 7.50 6.09 6.95 6.40 5.83 6.70 2.09%
DY 5.70 5.74 6.64 6.84 5.77 5.20 5.62 0.23%
P/NAPS 3.76 4.12 4.35 3.62 4.06 5.12 4.76 -3.85%

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