[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 108.95%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 190,313 260,030 258,490 263,727 268,404 191,703 190,689 -0.03%
PBT 126,899 179,131 155,047 153,607 159,140 108,690 94,682 4.99%
Tax -29,144 -42,382 -39,247 -38,388 -39,122 -26,326 -25,539 2.22%
NP 97,755 136,749 115,800 115,219 120,018 82,364 69,143 5.93%
-
NP to SH 97,755 136,749 115,800 115,219 120,018 82,364 69,143 5.93%
-
Tax Rate 22.97% 23.66% 25.31% 24.99% 24.58% 24.22% 26.97% -
Total Cost 92,558 123,281 142,690 148,508 148,386 109,339 121,546 -4.43%
-
Net Worth 1,125,345 1,027,294 888,328 759,749 688,138 564,885 519,551 13.73%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 53,233 53,079 52,804 79,025 52,409 77,750 51,522 0.54%
Div Payout % 54.46% 38.82% 45.60% 68.59% 43.67% 94.40% 74.52% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,125,345 1,027,294 888,328 759,749 688,138 564,885 519,551 13.73%
NOSH 532,765 530,877 528,043 526,835 524,096 518,338 515,223 0.55%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 51.37% 52.59% 44.80% 43.69% 44.72% 42.96% 36.26% -
ROE 8.69% 13.31% 13.04% 15.17% 17.44% 14.58% 13.31% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 35.75 48.99 48.95 50.06 51.21 36.98 37.01 -0.57%
EPS 18.38 25.83 21.93 21.87 22.90 15.89 13.42 5.37%
DPS 10.00 10.00 10.00 15.00 10.00 15.00 10.00 0.00%
NAPS 2.114 1.9354 1.6823 1.4421 1.313 1.0898 1.0084 13.11%
Adjusted Per Share Value based on latest NOSH - 526,991
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 34.95 47.75 47.46 48.43 49.28 35.20 35.01 -0.02%
EPS 17.95 25.11 21.26 21.16 22.04 15.12 12.70 5.93%
DPS 9.77 9.75 9.70 14.51 9.62 14.28 9.46 0.53%
NAPS 2.0664 1.8863 1.6312 1.3951 1.2636 1.0373 0.954 13.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.98 4.51 4.56 5.80 5.80 5.14 3.90 -
P/RPS 11.13 9.21 9.32 11.59 11.33 13.90 10.54 0.91%
P/EPS 21.67 17.51 20.79 26.52 25.33 32.35 29.06 -4.76%
EY 4.61 5.71 4.81 3.77 3.95 3.09 3.44 4.99%
DY 2.51 2.22 2.19 2.59 1.72 2.92 2.56 -0.32%
P/NAPS 1.88 2.33 2.71 4.02 4.42 4.72 3.87 -11.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 -
Price 3.99 4.50 3.94 5.85 5.80 5.13 3.70 -
P/RPS 11.16 9.19 8.05 11.69 11.33 13.87 10.00 1.84%
P/EPS 21.73 17.47 17.97 26.75 25.33 32.28 27.57 -3.88%
EY 4.60 5.73 5.57 3.74 3.95 3.10 3.63 4.02%
DY 2.51 2.22 2.54 2.56 1.72 2.92 2.70 -1.20%
P/NAPS 1.89 2.33 2.34 4.06 4.42 4.71 3.67 -10.46%

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