[LITRAK] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 11.21%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 505,281 380,225 391,353 523,144 519,445 528,033 537,430 -1.02%
PBT 2,083,144 260,948 278,958 362,534 315,364 311,634 302,537 37.90%
Tax -70,665 -73,981 -61,525 -86,046 -79,390 -77,322 -74,064 -0.77%
NP 2,012,478 186,966 217,433 276,488 235,973 234,312 228,473 43.68%
-
NP to SH 2,012,478 186,966 217,433 276,488 235,973 234,312 228,473 43.68%
-
Tax Rate 3.39% 28.35% 22.06% 23.73% 25.17% 24.81% 24.48% -
Total Cost -1,507,197 193,258 173,920 246,656 283,472 293,721 308,957 -
-
Net Worth 278,604 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 -15.02%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,298,284 177,622 142,075 177,064 175,991 175,952 174,834 63.12%
Div Payout % 163.89% 95.00% 65.34% 64.04% 74.58% 75.09% 76.52% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 278,604 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 -15.02%
NOSH 541,459 532,868 532,808 531,273 527,975 527,705 524,502 0.53%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 398.29% 49.17% 55.56% 52.85% 45.43% 44.37% 42.51% -
ROE 722.34% 14.72% 18.24% 25.15% 24.85% 28.50% 30.86% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 93.35 71.35 73.45 98.48 98.38 100.03 102.46 -1.53%
EPS 372.84 35.09 40.85 52.16 44.69 44.45 43.56 42.99%
DPS 609.33 33.33 26.67 33.33 33.33 33.33 33.33 62.27%
NAPS 0.5147 2.3833 2.2369 2.07 1.7989 1.5575 1.4115 -15.46%
Adjusted Per Share Value based on latest NOSH - 532,808
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 92.78 69.82 71.86 96.06 95.38 96.96 98.68 -1.02%
EPS 369.54 34.33 39.93 50.77 43.33 43.02 41.95 43.68%
DPS 605.64 32.62 26.09 32.51 32.32 32.31 32.10 63.12%
NAPS 0.5116 2.332 2.1884 2.0191 1.744 1.5096 1.3594 -15.02%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.51 3.76 4.10 4.59 4.15 5.55 5.88 -
P/RPS 0.55 5.27 5.58 4.66 4.22 5.55 5.74 -32.34%
P/EPS 0.14 10.72 10.05 8.82 9.29 12.50 13.50 -53.28%
EY 729.00 9.33 9.95 11.34 10.77 8.00 7.41 114.78%
DY 1,194.77 8.87 6.50 7.26 8.03 6.01 5.67 143.84%
P/NAPS 0.99 1.58 1.83 2.22 2.31 3.56 4.17 -21.30%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 27/02/20 27/02/19 28/02/18 28/02/17 -
Price 0.515 3.82 3.97 4.53 4.20 5.85 5.81 -
P/RPS 0.55 5.35 5.40 4.60 4.27 5.85 5.67 -32.20%
P/EPS 0.14 10.89 9.73 8.70 9.40 13.18 13.34 -53.19%
EY 721.92 9.19 10.28 11.49 10.64 7.59 7.50 114.00%
DY 1,183.17 8.73 6.72 7.36 7.94 5.70 5.74 142.94%
P/NAPS 1.00 1.60 1.77 2.19 2.33 3.76 4.12 -21.01%

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