[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 96.86%
YoY- 5.37%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 263,727 268,404 191,703 190,689 187,511 184,187 179,518 6.61%
PBT 153,607 159,140 108,690 94,682 90,170 93,993 98,474 7.68%
Tax -38,388 -39,122 -26,326 -25,539 -24,553 -27,448 -28,798 4.90%
NP 115,219 120,018 82,364 69,143 65,617 66,545 69,676 8.73%
-
NP to SH 115,219 120,018 82,364 69,143 65,617 66,545 69,676 8.73%
-
Tax Rate 24.99% 24.58% 24.22% 26.97% 27.23% 29.20% 29.24% -
Total Cost 148,508 148,386 109,339 121,546 121,894 117,642 109,842 5.15%
-
Net Worth 759,749 688,138 564,885 519,551 464,962 400,845 392,343 11.63%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 79,025 52,409 77,750 51,522 - 50,836 50,416 7.77%
Div Payout % 68.59% 43.67% 94.40% 74.52% - 76.39% 72.36% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 759,749 688,138 564,885 519,551 464,962 400,845 392,343 11.63%
NOSH 526,835 524,096 518,338 515,223 513,033 508,365 504,167 0.73%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 43.69% 44.72% 42.96% 36.26% 34.99% 36.13% 38.81% -
ROE 15.17% 17.44% 14.58% 13.31% 14.11% 16.60% 17.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 50.06 51.21 36.98 37.01 36.55 36.23 35.61 5.83%
EPS 21.87 22.90 15.89 13.42 12.79 13.09 13.82 7.94%
DPS 15.00 10.00 15.00 10.00 0.00 10.00 10.00 6.98%
NAPS 1.4421 1.313 1.0898 1.0084 0.9063 0.7885 0.7782 10.81%
Adjusted Per Share Value based on latest NOSH - 515,454
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 48.43 49.28 35.20 35.01 34.43 33.82 32.96 6.61%
EPS 21.16 22.04 15.12 12.70 12.05 12.22 12.79 8.74%
DPS 14.51 9.62 14.28 9.46 0.00 9.33 9.26 7.76%
NAPS 1.3951 1.2636 1.0373 0.954 0.8538 0.736 0.7204 11.63%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.80 5.80 5.14 3.90 4.39 4.00 3.60 -
P/RPS 11.59 11.33 13.90 10.54 12.01 11.04 10.11 2.30%
P/EPS 26.52 25.33 32.35 29.06 34.32 30.56 26.05 0.29%
EY 3.77 3.95 3.09 3.44 2.91 3.27 3.84 -0.30%
DY 2.59 1.72 2.92 2.56 0.00 2.50 2.78 -1.17%
P/NAPS 4.02 4.42 4.72 3.87 4.84 5.07 4.63 -2.32%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 -
Price 5.85 5.80 5.13 3.70 4.20 4.15 3.60 -
P/RPS 11.69 11.33 13.87 10.00 11.49 11.45 10.11 2.44%
P/EPS 26.75 25.33 32.28 27.57 32.84 31.70 26.05 0.44%
EY 3.74 3.95 3.10 3.63 3.05 3.15 3.84 -0.43%
DY 2.56 1.72 2.92 2.70 0.00 2.41 2.78 -1.36%
P/NAPS 4.06 4.42 4.71 3.67 4.63 5.26 4.63 -2.16%

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