[LITRAK] YoY 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- 8.95%
YoY- 1.94%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 123,601 131,190 132,273 134,753 132,384 95,529 94,893 4.49%
PBT 90,772 90,432 80,952 80,277 78,083 51,758 46,701 11.70%
Tax -20,222 -21,451 -20,388 -20,200 -19,152 -12,883 -12,681 8.08%
NP 70,550 68,981 60,564 60,077 58,931 38,875 34,020 12.91%
-
NP to SH 70,550 68,981 60,564 60,077 58,931 38,875 34,020 12.91%
-
Tax Rate 22.28% 23.72% 25.19% 25.16% 24.53% 24.89% 27.15% -
Total Cost 53,051 62,209 71,709 74,676 73,453 56,654 60,873 -2.26%
-
Net Worth 1,125,345 1,027,294 888,289 759,974 689,629 567,148 519,784 13.72%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,027,294 888,289 759,974 689,629 567,148 519,784 13.72%
NOSH 532,765 530,877 528,020 526,991 525,231 520,415 515,454 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 57.08% 52.58% 45.79% 44.58% 44.52% 40.69% 35.85% -
ROE 6.27% 6.71% 6.82% 7.91% 8.55% 6.85% 6.55% -
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 23.22 24.72 25.05 25.57 25.20 18.36 18.41 3.94%
EPS 13.25 13.00 11.47 11.40 11.22 7.47 6.60 12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 22.70 24.09 24.29 24.74 24.31 17.54 17.42 4.50%
EPS 12.95 12.67 11.12 11.03 10.82 7.14 6.25 12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0664 1.8863 1.6311 1.3955 1.2663 1.0414 0.9544 13.72%
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 17.14 18.25 18.20 22.68 23.01 28.00 21.18 -3.46%
P/EPS 30.03 34.70 39.76 50.88 51.69 68.81 59.09 -10.65%
EY 3.33 2.88 2.52 1.97 1.93 1.45 1.69 11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 17.18 18.21 15.73 22.88 23.01 27.95 20.10 -2.57%
P/EPS 30.11 34.63 34.35 51.32 51.69 68.67 56.06 -9.83%
EY 3.32 2.89 2.91 1.95 1.93 1.46 1.78 10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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