[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 109.65%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 164,595 190,313 260,030 258,490 263,727 268,404 191,703 -2.50%
PBT 101,348 126,899 179,131 155,047 153,607 159,140 108,690 -1.15%
Tax -25,943 -29,144 -42,382 -39,247 -38,388 -39,122 -26,326 -0.24%
NP 75,405 97,755 136,749 115,800 115,219 120,018 82,364 -1.45%
-
NP to SH 75,405 97,755 136,749 115,800 115,219 120,018 82,364 -1.45%
-
Tax Rate 25.60% 22.97% 23.66% 25.31% 24.99% 24.58% 24.22% -
Total Cost 89,190 92,558 123,281 142,690 148,508 148,386 109,339 -3.33%
-
Net Worth 1,205,098 1,125,345 1,027,294 888,328 759,749 688,138 564,885 13.44%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 53,285 53,233 53,079 52,804 79,025 52,409 77,750 -6.09%
Div Payout % 70.67% 54.46% 38.82% 45.60% 68.59% 43.67% 94.40% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,205,098 1,125,345 1,027,294 888,328 759,749 688,138 564,885 13.44%
NOSH 532,868 532,765 530,877 528,043 526,835 524,096 518,338 0.46%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 45.81% 51.37% 52.59% 44.80% 43.69% 44.72% 42.96% -
ROE 6.26% 8.69% 13.31% 13.04% 15.17% 17.44% 14.58% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.89 35.75 48.99 48.95 50.06 51.21 36.98 -2.95%
EPS 14.15 18.38 25.83 21.93 21.87 22.90 15.89 -1.91%
DPS 10.00 10.00 10.00 10.00 15.00 10.00 15.00 -6.52%
NAPS 2.2616 2.114 1.9354 1.6823 1.4421 1.313 1.0898 12.92%
Adjusted Per Share Value based on latest NOSH - 528,020
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.22 34.95 47.75 47.46 48.43 49.28 35.20 -2.50%
EPS 13.85 17.95 25.11 21.26 21.16 22.04 15.12 -1.45%
DPS 9.78 9.77 9.75 9.70 14.51 9.62 14.28 -6.10%
NAPS 2.2128 2.0664 1.8863 1.6312 1.3951 1.2636 1.0373 13.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.78 3.98 4.51 4.56 5.80 5.80 5.14 -
P/RPS 12.24 11.13 9.21 9.32 11.59 11.33 13.90 -2.09%
P/EPS 26.71 21.67 17.51 20.79 26.52 25.33 32.35 -3.13%
EY 3.74 4.61 5.71 4.81 3.77 3.95 3.09 3.23%
DY 2.65 2.51 2.22 2.19 2.59 1.72 2.92 -1.60%
P/NAPS 1.67 1.88 2.33 2.71 4.02 4.42 4.72 -15.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 -
Price 3.69 3.99 4.50 3.94 5.85 5.80 5.13 -
P/RPS 11.95 11.16 9.19 8.05 11.69 11.33 13.87 -2.45%
P/EPS 26.08 21.73 17.47 17.97 26.75 25.33 32.28 -3.48%
EY 3.84 4.60 5.73 5.57 3.74 3.95 3.10 3.62%
DY 2.71 2.51 2.22 2.54 2.56 1.72 2.92 -1.23%
P/NAPS 1.63 1.89 2.33 2.34 4.06 4.42 4.71 -16.19%

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