[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 89.39%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 258,490 263,727 268,404 191,703 190,689 187,511 184,187 5.80%
PBT 155,047 153,607 159,140 108,690 94,682 90,170 93,993 8.69%
Tax -39,247 -38,388 -39,122 -26,326 -25,539 -24,553 -27,448 6.13%
NP 115,800 115,219 120,018 82,364 69,143 65,617 66,545 9.66%
-
NP to SH 115,800 115,219 120,018 82,364 69,143 65,617 66,545 9.66%
-
Tax Rate 25.31% 24.99% 24.58% 24.22% 26.97% 27.23% 29.20% -
Total Cost 142,690 148,508 148,386 109,339 121,546 121,894 117,642 3.26%
-
Net Worth 888,328 759,749 688,138 564,885 519,551 464,962 400,845 14.17%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 52,804 79,025 52,409 77,750 51,522 - 50,836 0.63%
Div Payout % 45.60% 68.59% 43.67% 94.40% 74.52% - 76.39% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 888,328 759,749 688,138 564,885 519,551 464,962 400,845 14.17%
NOSH 528,043 526,835 524,096 518,338 515,223 513,033 508,365 0.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 44.80% 43.69% 44.72% 42.96% 36.26% 34.99% 36.13% -
ROE 13.04% 15.17% 17.44% 14.58% 13.31% 14.11% 16.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.95 50.06 51.21 36.98 37.01 36.55 36.23 5.14%
EPS 21.93 21.87 22.90 15.89 13.42 12.79 13.09 8.97%
DPS 10.00 15.00 10.00 15.00 10.00 0.00 10.00 0.00%
NAPS 1.6823 1.4421 1.313 1.0898 1.0084 0.9063 0.7885 13.45%
Adjusted Per Share Value based on latest NOSH - 520,415
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 47.46 48.43 49.28 35.20 35.01 34.43 33.82 5.80%
EPS 21.26 21.16 22.04 15.12 12.70 12.05 12.22 9.66%
DPS 9.70 14.51 9.62 14.28 9.46 0.00 9.33 0.64%
NAPS 1.6312 1.3951 1.2636 1.0373 0.954 0.8538 0.736 14.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.56 5.80 5.80 5.14 3.90 4.39 4.00 -
P/RPS 9.32 11.59 11.33 13.90 10.54 12.01 11.04 -2.78%
P/EPS 20.79 26.52 25.33 32.35 29.06 34.32 30.56 -6.21%
EY 4.81 3.77 3.95 3.09 3.44 2.91 3.27 6.64%
DY 2.19 2.59 1.72 2.92 2.56 0.00 2.50 -2.18%
P/NAPS 2.71 4.02 4.42 4.72 3.87 4.84 5.07 -9.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 28/11/13 28/11/12 -
Price 3.94 5.85 5.80 5.13 3.70 4.20 4.15 -
P/RPS 8.05 11.69 11.33 13.87 10.00 11.49 11.45 -5.70%
P/EPS 17.97 26.75 25.33 32.28 27.57 32.84 31.70 -9.02%
EY 5.57 3.74 3.95 3.10 3.63 3.05 3.15 9.96%
DY 2.54 2.56 1.72 2.92 2.70 0.00 2.41 0.87%
P/NAPS 2.34 4.06 4.42 4.71 3.67 4.63 5.26 -12.62%

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