[LITRAK] YoY Quarter Result on 30-Sep-2014 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -3.14%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 134,753 132,384 95,529 94,893 93,568 91,463 89,889 6.97%
PBT 80,277 78,083 51,758 46,701 43,571 44,644 47,252 9.22%
Tax -20,200 -19,152 -12,883 -12,681 -11,101 -13,248 -14,087 6.18%
NP 60,077 58,931 38,875 34,020 32,470 31,396 33,165 10.39%
-
NP to SH 60,077 58,931 38,875 34,020 32,470 31,396 33,165 10.39%
-
Tax Rate 25.16% 24.53% 24.89% 27.15% 25.48% 29.67% 29.81% -
Total Cost 74,676 73,453 56,654 60,873 61,098 60,067 56,724 4.68%
-
Net Worth 759,974 689,629 567,148 519,784 465,625 401,227 392,831 11.61%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 759,974 689,629 567,148 519,784 465,625 401,227 392,831 11.61%
NOSH 526,991 525,231 520,415 515,454 513,765 508,849 504,794 0.71%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 44.58% 44.52% 40.69% 35.85% 34.70% 34.33% 36.90% -
ROE 7.91% 8.55% 6.85% 6.55% 6.97% 7.82% 8.44% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 25.57 25.20 18.36 18.41 18.21 17.97 17.81 6.20%
EPS 11.40 11.22 7.47 6.60 6.32 6.17 6.57 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4421 1.313 1.0898 1.0084 0.9063 0.7885 0.7782 10.81%
Adjusted Per Share Value based on latest NOSH - 515,454
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 24.74 24.31 17.54 17.42 17.18 16.79 16.51 6.96%
EPS 11.03 10.82 7.14 6.25 5.96 5.77 6.09 10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3955 1.2663 1.0414 0.9544 0.855 0.7367 0.7213 11.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.80 5.80 5.14 3.90 4.39 4.00 3.60 -
P/RPS 22.68 23.01 28.00 21.18 24.10 22.25 20.22 1.93%
P/EPS 50.88 51.69 68.81 59.09 69.46 64.83 54.79 -1.22%
EY 1.97 1.93 1.45 1.69 1.44 1.54 1.83 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 4.42 4.72 3.87 4.84 5.07 4.63 -2.32%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 -
Price 5.85 5.80 5.13 3.70 4.20 4.15 3.60 -
P/RPS 22.88 23.01 27.95 20.10 23.06 23.09 20.22 2.07%
P/EPS 51.32 51.69 68.67 56.06 66.46 67.26 54.79 -1.08%
EY 1.95 1.93 1.46 1.78 1.50 1.49 1.83 1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 4.42 4.71 3.67 4.63 5.26 4.63 -2.16%

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