[LITRAK] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -4.82%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 523,144 519,445 528,033 537,430 379,454 382,548 375,834 5.66%
PBT 362,534 315,364 311,634 302,537 209,580 191,161 178,525 12.52%
Tax -86,046 -79,390 -77,322 -74,064 -50,746 -51,432 -49,332 9.71%
NP 276,488 235,973 234,312 228,473 158,833 139,729 129,193 13.51%
-
NP to SH 276,488 235,973 234,312 228,473 158,833 139,729 129,193 13.51%
-
Tax Rate 23.73% 25.17% 24.81% 24.48% 24.21% 26.91% 27.63% -
Total Cost 246,656 283,472 293,721 308,957 220,621 242,818 246,641 0.00%
-
Net Worth 1,099,569 949,775 822,138 740,335 599,261 555,259 496,959 14.14%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 177,064 175,991 175,952 174,834 173,171 137,393 116,452 7.23%
Div Payout % 64.04% 74.58% 75.09% 76.52% 109.03% 98.33% 90.14% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,099,569 949,775 822,138 740,335 599,261 555,259 496,959 14.14%
NOSH 531,273 527,975 527,705 524,502 519,515 515,226 513,759 0.56%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 52.85% 45.43% 44.37% 42.51% 41.86% 36.53% 34.38% -
ROE 25.15% 24.85% 28.50% 30.86% 26.50% 25.16% 26.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 98.48 98.38 100.03 102.46 73.04 74.25 73.15 5.07%
EPS 52.16 44.69 44.45 43.56 30.57 27.12 25.15 12.92%
DPS 33.33 33.33 33.33 33.33 33.33 26.67 22.67 6.63%
NAPS 2.07 1.7989 1.5575 1.4115 1.1535 1.0777 0.9673 13.51%
Adjusted Per Share Value based on latest NOSH - 525,455
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 96.06 95.38 96.96 98.68 69.68 70.24 69.01 5.66%
EPS 50.77 43.33 43.02 41.95 29.17 25.66 23.72 13.51%
DPS 32.51 32.32 32.31 32.10 31.80 25.23 21.38 7.23%
NAPS 2.0191 1.744 1.5096 1.3594 1.1004 1.0196 0.9125 14.14%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.59 4.15 5.55 5.88 5.00 3.70 4.37 -
P/RPS 4.66 4.22 5.55 5.74 6.85 4.98 5.97 -4.04%
P/EPS 8.82 9.29 12.50 13.50 16.35 13.64 17.38 -10.68%
EY 11.34 10.77 8.00 7.41 6.11 7.33 5.75 11.97%
DY 7.26 8.03 6.01 5.67 6.67 7.21 5.19 5.75%
P/NAPS 2.22 2.31 3.56 4.17 4.33 3.43 4.52 -11.17%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 28/02/17 25/02/16 27/02/15 28/02/14 -
Price 4.53 4.20 5.85 5.81 5.02 3.90 3.93 -
P/RPS 4.60 4.27 5.85 5.67 6.87 5.25 5.37 -2.54%
P/EPS 8.70 9.40 13.18 13.34 16.42 14.38 15.63 -9.29%
EY 11.49 10.64 7.59 7.50 6.09 6.95 6.40 10.23%
DY 7.36 7.94 5.70 5.74 6.64 6.84 5.77 4.13%
P/NAPS 2.19 2.33 3.76 4.12 4.35 3.62 4.06 -9.77%

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