[LITRAK] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -3.67%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 134,669 92,888 96,222 94,365 93,639 90,118 78,717 9.35%
PBT 67,763 48,495 48,689 43,724 44,985 46,131 37,763 10.22%
Tax -16,426 -11,734 -13,035 -12,446 -14,589 -13,711 -11,268 6.47%
NP 51,337 36,761 35,654 31,278 30,396 32,420 26,495 11.64%
-
NP to SH 51,337 36,761 35,654 31,278 30,396 32,420 26,495 11.64%
-
Tax Rate 24.24% 24.20% 26.77% 28.46% 32.43% 29.72% 29.84% -
Total Cost 83,332 56,127 60,568 63,087 63,243 57,698 52,222 8.09%
-
Net Worth 741,680 602,326 555,264 498,438 433,893 427,267 443,308 8.94%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 78,818 52,217 51,523 36,070 35,640 35,348 35,111 14.41%
Div Payout % 153.53% 142.05% 144.51% 115.32% 117.25% 109.03% 132.52% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 741,680 602,326 555,264 498,438 433,893 427,267 443,308 8.94%
NOSH 525,455 522,173 515,231 515,288 509,145 504,984 501,593 0.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 38.12% 39.58% 37.05% 33.15% 32.46% 35.98% 33.66% -
ROE 6.92% 6.10% 6.42% 6.28% 7.01% 7.59% 5.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.63 17.79 18.68 18.31 18.39 17.85 15.69 8.51%
EPS 9.77 7.04 6.92 6.07 5.97 6.42 5.27 10.82%
DPS 15.00 10.00 10.00 7.00 7.00 7.00 7.00 13.53%
NAPS 1.4115 1.1535 1.0777 0.9673 0.8522 0.8461 0.8838 8.10%
Adjusted Per Share Value based on latest NOSH - 515,288
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.73 17.06 17.67 17.33 17.19 16.55 14.45 9.35%
EPS 9.43 6.75 6.55 5.74 5.58 5.95 4.87 11.63%
DPS 14.47 9.59 9.46 6.62 6.54 6.49 6.45 14.40%
NAPS 1.3619 1.106 1.0196 0.9152 0.7967 0.7846 0.814 8.94%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 5.88 5.00 3.70 4.37 4.25 3.83 3.56 -
P/RPS 22.94 28.11 19.81 23.86 23.11 21.46 22.68 0.18%
P/EPS 60.18 71.02 53.47 71.99 71.19 59.66 67.40 -1.86%
EY 1.66 1.41 1.87 1.39 1.40 1.68 1.48 1.92%
DY 2.55 2.00 2.70 1.60 1.65 1.83 1.97 4.39%
P/NAPS 4.17 4.33 3.43 4.52 4.99 4.53 4.03 0.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 5.81 5.02 3.90 3.93 4.36 4.03 3.54 -
P/RPS 22.67 28.22 20.88 21.46 23.71 22.58 22.56 0.08%
P/EPS 59.47 71.31 56.36 64.74 73.03 62.77 67.02 -1.97%
EY 1.68 1.40 1.77 1.54 1.37 1.59 1.49 2.01%
DY 2.58 1.99 2.56 1.78 1.61 1.74 1.98 4.50%
P/NAPS 4.12 4.35 3.62 4.06 5.12 4.76 4.01 0.45%

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