[LITRAK] YoY Quarter Result on 30-Jun-2015 [#1]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- 31.42%

YoY- 23.82%

Quarter Report

Litrak - Q1 FY 2016 (Jun 15).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	126,217	128,974	136,020	96,174	95,796	93,943	92,724	5.27%
YoY %	-2.14%	-5.18%	41.43%	0.39%	1.97%	1.31%	-	-
Horiz. %	136.12%	139.09%	146.69%	103.72%	103.31%	101.31%	100.00%	-
PBT	74,095	73,330	81,057	56,932	47,981	46,599	49,349	7.00%
YoY %	1.04%	-9.53%	42.38%	18.66%	2.97%	-5.57%	-	-
Horiz. %	150.14%	148.59%	164.25%	115.37%	97.23%	94.43%	100.00%	-
Tax	-18,859	-18,188	-19,970	-13,443	-12,858	-13,452	-14,200	4.84%
YoY %	-3.69%	8.92%	-48.55%	-4.55%	4.42%	5.27%	-	-
Horiz. %	132.81%	128.08%	140.63%	94.67%	90.55%	94.73%	100.00%	-
NP	55,236	55,142	61,087	43,489	35,123	33,147	35,149	7.82%
YoY %	0.17%	-9.73%	40.47%	23.82%	5.96%	-5.70%	-	-
Horiz. %	157.15%	156.88%	173.79%	123.73%	99.93%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,236	55,142	61,087	43,489	35,123	33,147	35,149	7.82%
YoY %	0.17%	-9.73%	40.47%	23.82%	5.96%	-5.70%	-	-
Horiz. %	157.15%	156.88%	173.79%	123.73%	99.93%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	24.80%	24.64%	23.61%	26.80%	28.87%	28.77%	-
YoY %	2.62%	0.65%	4.36%	-11.90%	-7.17%	0.35%	-	-
Horiz. %	88.46%	86.20%	85.64%	82.06%	93.15%	100.35%	100.00%	-
Total Cost	70,981	73,832	74,933	52,685	60,673	60,796	57,575	3.54%
YoY %	-3.86%	-1.47%	42.23%	-13.17%	-0.20%	5.59%	-	-
Horiz. %	123.28%	128.24%	130.15%	91.51%	105.38%	105.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,262	775,305	674,990	587,979	536,578	476,865	418,791	13.17%
YoY %	13.54%	14.86%	14.80%	9.58%	12.52%	13.87%	-	-
Horiz. %	210.19%	185.13%	161.18%	140.40%	128.13%	113.87%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	52,792	78,999	52,300	77,474	51,499	51,231	50,793	0.64%
YoY %	-33.17%	51.05%	-32.49%	50.44%	0.52%	0.86%	-	-
Horiz. %	103.94%	155.53%	102.97%	152.53%	101.39%	100.86%	100.00%	-
Div Payout %	95.58%	143.27%	85.62%	178.15%	146.63%	154.56%	144.51%	-
YoY %	-33.29%	67.33%	-51.94%	21.50%	-5.13%	6.95%	-	-
Horiz. %	66.14%	99.14%	59.25%	123.28%	101.47%	106.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	880,262	775,305	674,990	587,979	536,578	476,865	418,791	13.17%
YoY %	13.54%	14.86%	14.80%	9.58%	12.52%	13.87%	-	-
Horiz. %	210.19%	185.13%	161.18%	140.40%	128.13%	113.87%	100.00%	-
NOSH	527,930	526,666	523,005	516,496	514,999	512,318	507,933	0.64%
YoY %	0.24%	0.70%	1.26%	0.29%	0.52%	0.86%	-	-
Horiz. %	103.94%	103.69%	102.97%	101.69%	101.39%	100.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	43.76%	42.75%	44.91%	45.22%	36.66%	35.28%	37.91%	-
YoY %	2.36%	-4.81%	-0.69%	23.35%	3.91%	-6.94%	-	-
Horiz. %	115.43%	112.77%	118.46%	119.28%	96.70%	93.06%	100.00%	-
ROE	6.27%	7.11%	9.05%	7.40%	6.55%	6.95%	8.39%	-
YoY %	-11.81%	-21.44%	22.30%	12.98%	-5.76%	-17.16%	-	-
Horiz. %	74.73%	84.74%	107.87%	88.20%	78.07%	82.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	23.91	24.49	26.01	18.62	18.60	18.34	18.26	4.59%
YoY %	-2.37%	-5.84%	39.69%	0.11%	1.42%	0.44%	-	-
Horiz. %	130.94%	134.12%	142.44%	101.97%	101.86%	100.44%	100.00%	-
EPS	10.46	10.47	11.68	8.42	6.82	6.47	6.92	7.12%
YoY %	-0.10%	-10.36%	38.72%	23.46%	5.41%	-6.50%	-	-
Horiz. %	151.16%	151.30%	168.79%	121.68%	98.55%	93.50%	100.00%	-
DPS	10.00	15.00	10.00	15.00	10.00	10.00	10.00	0.00%
YoY %	-33.33%	50.00%	-33.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	150.00%	100.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	1.6674	1.4721	1.2906	1.1384	1.0419	0.9308	0.8245	12.44%
YoY %	13.27%	14.06%	13.37%	9.26%	11.94%	12.89%	-	-
Horiz. %	202.23%	178.54%	156.53%	138.07%	126.37%	112.89%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 516,496
RPS	23.18	23.68	24.98	17.66	17.59	17.25	17.03	5.27%
YoY %	-2.11%	-5.20%	41.45%	0.40%	1.97%	1.29%	-	-
Horiz. %	136.11%	139.05%	146.68%	103.70%	103.29%	101.29%	100.00%	-
EPS	10.14	10.13	11.22	7.99	6.45	6.09	6.45	7.82%
YoY %	0.10%	-9.71%	40.43%	23.88%	5.91%	-5.58%	-	-
Horiz. %	157.21%	157.05%	173.95%	123.88%	100.00%	94.42%	100.00%	-
DPS	9.69	14.51	9.60	14.23	9.46	9.41	9.33	0.63%
YoY %	-33.22%	51.15%	-32.54%	50.42%	0.53%	0.86%	-	-
Horiz. %	103.86%	155.52%	102.89%	152.52%	101.39%	100.86%	100.00%	-
NAPS	1.6164	1.4236	1.2394	1.0797	0.9853	0.8756	0.769	13.17%
YoY %	13.54%	14.86%	14.79%	9.58%	12.53%	13.86%	-	-
Horiz. %	210.20%	185.12%	161.17%	140.40%	128.13%	113.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	4.23	5.89	5.69	4.25	3.87	4.38	4.01	-
P/RPS	17.69	24.05	21.88	22.82	20.81	23.89	21.97	-3.54%
YoY %	-26.44%	9.92%	-4.12%	9.66%	-12.89%	8.74%	-	-
Horiz. %	80.52%	109.47%	99.59%	103.87%	94.72%	108.74%	100.00%	-
P/EPS	40.43	56.26	48.72	50.48	56.74	67.70	57.95	-5.82%
YoY %	-28.14%	15.48%	-3.49%	-11.03%	-16.19%	16.82%	-	-
Horiz. %	69.77%	97.08%	84.07%	87.11%	97.91%	116.82%	100.00%	-
EY	2.47	1.78	2.05	1.98	1.76	1.48	1.73	6.11%
YoY %	38.76%	-13.17%	3.54%	12.50%	18.92%	-14.45%	-	-
Horiz. %	142.77%	102.89%	118.50%	114.45%	101.73%	85.55%	100.00%	-
DY	2.36	2.55	1.76	3.53	2.58	2.28	2.49	-0.88%
YoY %	-7.45%	44.89%	-50.14%	36.82%	13.16%	-8.43%	-	-
Horiz. %	94.78%	102.41%	70.68%	141.77%	103.61%	91.57%	100.00%	-
P/NAPS	2.54	4.00	4.41	3.73	3.71	4.71	4.86	-10.24%
YoY %	-36.50%	-9.30%	18.23%	0.54%	-21.23%	-3.09%	-	-
Horiz. %	52.26%	82.30%	90.74%	76.75%	76.34%	96.91%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	30/08/16	27/08/15	28/08/14	27/08/13	28/08/12	-
Price	5.15	5.86	5.90	4.60	3.90	4.40	4.10	-
P/RPS	21.54	23.93	22.69	24.70	20.97	24.00	22.46	-0.69%
YoY %	-9.99%	5.46%	-8.14%	17.79%	-12.63%	6.86%	-	-
Horiz. %	95.90%	106.54%	101.02%	109.97%	93.37%	106.86%	100.00%	-
P/EPS	49.22	55.97	50.51	54.63	57.18	68.01	59.25	-3.04%
YoY %	-12.06%	10.81%	-7.54%	-4.46%	-15.92%	14.78%	-	-
Horiz. %	83.07%	94.46%	85.25%	92.20%	96.51%	114.78%	100.00%	-
EY	2.03	1.79	1.98	1.83	1.75	1.47	1.69	3.10%
YoY %	13.41%	-9.60%	8.20%	4.57%	19.05%	-13.02%	-	-
Horiz. %	120.12%	105.92%	117.16%	108.28%	103.55%	86.98%	100.00%	-
DY	1.94	2.56	1.69	3.26	2.56	2.27	2.44	-3.74%
YoY %	-24.22%	51.48%	-48.16%	27.34%	12.78%	-6.97%	-	-
Horiz. %	79.51%	104.92%	69.26%	133.61%	104.92%	93.03%	100.00%	-
P/NAPS	3.09	3.98	4.57	4.04	3.74	4.73	4.97	-7.61%
YoY %	-22.36%	-12.91%	13.12%	8.02%	-20.93%	-4.83%	-	-
Horiz. %	62.17%	80.08%	91.95%	81.29%	75.25%	95.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos