[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 44.63%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 389,584 396,025 403,073 284,591 286,911 281,876 277,826 5.79%
PBT 236,523 233,726 226,903 157,185 143,371 133,894 138,978 9.26%
Tax -59,543 -57,992 -55,548 -38,060 -38,574 -36,999 -42,037 5.97%
NP 176,980 175,734 171,355 119,125 104,797 96,895 96,941 10.54%
-
NP to SH 176,980 175,734 171,355 119,125 104,797 96,895 96,941 10.54%
-
Tax Rate 25.17% 24.81% 24.48% 24.21% 26.91% 27.63% 30.25% -
Total Cost 212,604 220,291 231,718 165,466 182,114 184,981 180,885 2.72%
-
Net Worth 949,775 822,138 740,335 599,261 555,259 496,959 433,437 13.96%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 131,993 131,964 131,125 129,878 103,045 87,339 86,463 7.30%
Div Payout % 74.58% 75.09% 76.52% 109.03% 98.33% 90.14% 89.19% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 949,775 822,138 740,335 599,261 555,259 496,959 433,437 13.96%
NOSH 527,975 527,705 524,502 519,515 515,226 513,759 508,609 0.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 45.43% 44.37% 42.51% 41.86% 36.53% 34.38% 34.89% -
ROE 18.63% 21.38% 23.15% 19.88% 18.87% 19.50% 22.37% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 73.79 75.02 76.85 54.78 55.69 54.87 54.62 5.13%
EPS 33.52 33.34 32.67 22.93 20.34 18.86 19.06 9.86%
DPS 25.00 25.00 25.00 25.00 20.00 17.00 17.00 6.63%
NAPS 1.7989 1.5575 1.4115 1.1535 1.0777 0.9673 0.8522 13.25%
Adjusted Per Share Value based on latest NOSH - 522,173
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 71.54 72.72 74.01 52.26 52.68 51.76 51.02 5.79%
EPS 32.50 32.27 31.46 21.87 19.24 17.79 17.80 10.54%
DPS 24.24 24.23 24.08 23.85 18.92 16.04 15.88 7.29%
NAPS 1.744 1.5096 1.3594 1.1004 1.0196 0.9125 0.7959 13.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.15 5.55 5.88 5.00 3.70 4.37 4.25 -
P/RPS 5.62 7.40 7.65 9.13 6.64 7.96 7.78 -5.27%
P/EPS 12.38 16.67 18.00 21.81 18.19 23.17 22.30 -9.33%
EY 8.08 6.00 5.56 4.59 5.50 4.32 4.48 10.32%
DY 6.02 4.50 4.25 5.00 5.41 3.89 4.00 7.04%
P/NAPS 2.31 3.56 4.17 4.33 3.43 4.52 4.99 -12.04%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 25/02/16 27/02/15 28/02/14 26/02/13 -
Price 4.20 5.85 5.81 5.02 3.90 3.93 4.36 -
P/RPS 5.69 7.80 7.56 9.16 7.00 7.16 7.98 -5.47%
P/EPS 12.53 17.57 17.78 21.89 19.17 20.84 22.88 -9.54%
EY 7.98 5.69 5.62 4.57 5.22 4.80 4.37 10.55%
DY 5.95 4.27 4.30 4.98 5.13 4.33 3.90 7.29%
P/NAPS 2.33 3.76 4.12 4.35 3.62 4.06 5.12 -12.29%

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