[LITRAK] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 4.8%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 132,298 134,669 92,888 96,222 94,365 93,639 90,118 6.60%
PBT 80,119 67,763 48,495 48,689 43,724 44,985 46,131 9.62%
Tax -19,604 -16,426 -11,734 -13,035 -12,446 -14,589 -13,711 6.13%
NP 60,515 51,337 36,761 35,654 31,278 30,396 32,420 10.95%
-
NP to SH 60,515 51,337 36,761 35,654 31,278 30,396 32,420 10.95%
-
Tax Rate 24.47% 24.24% 24.20% 26.77% 28.46% 32.43% 29.72% -
Total Cost 71,783 83,332 56,127 60,568 63,087 63,243 57,698 3.70%
-
Net Worth 822,138 741,680 602,326 555,264 498,438 433,893 427,267 11.51%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 52,785 78,818 52,217 51,523 36,070 35,640 35,348 6.90%
Div Payout % 87.23% 153.53% 142.05% 144.51% 115.32% 117.25% 109.03% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 822,138 741,680 602,326 555,264 498,438 433,893 427,267 11.51%
NOSH 527,705 525,455 522,173 515,231 515,288 509,145 504,984 0.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 45.74% 38.12% 39.58% 37.05% 33.15% 32.46% 35.98% -
ROE 7.36% 6.92% 6.10% 6.42% 6.28% 7.01% 7.59% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.06 25.63 17.79 18.68 18.31 18.39 17.85 5.81%
EPS 11.47 9.77 7.04 6.92 6.07 5.97 6.42 10.14%
DPS 10.00 15.00 10.00 10.00 7.00 7.00 7.00 6.11%
NAPS 1.5575 1.4115 1.1535 1.0777 0.9673 0.8522 0.8461 10.69%
Adjusted Per Share Value based on latest NOSH - 515,231
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 24.29 24.73 17.06 17.67 17.33 17.19 16.55 6.59%
EPS 11.11 9.43 6.75 6.55 5.74 5.58 5.95 10.95%
DPS 9.69 14.47 9.59 9.46 6.62 6.54 6.49 6.90%
NAPS 1.5096 1.3619 1.106 1.0196 0.9152 0.7967 0.7846 11.51%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.55 5.88 5.00 3.70 4.37 4.25 3.83 -
P/RPS 22.14 22.94 28.11 19.81 23.86 23.11 21.46 0.52%
P/EPS 48.41 60.18 71.02 53.47 71.99 71.19 59.66 -3.41%
EY 2.07 1.66 1.41 1.87 1.39 1.40 1.68 3.53%
DY 1.80 2.55 2.00 2.70 1.60 1.65 1.83 -0.27%
P/NAPS 3.56 4.17 4.33 3.43 4.52 4.99 4.53 -3.93%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 25/02/16 27/02/15 28/02/14 26/02/13 28/02/12 -
Price 5.85 5.81 5.02 3.90 3.93 4.36 4.03 -
P/RPS 23.34 22.67 28.22 20.88 21.46 23.71 22.58 0.55%
P/EPS 51.03 59.47 71.31 56.36 64.74 73.03 62.77 -3.38%
EY 1.96 1.68 1.40 1.77 1.54 1.37 1.59 3.54%
DY 1.71 2.58 1.99 2.56 1.78 1.61 1.74 -0.28%
P/NAPS 3.76 4.12 4.35 3.62 4.06 5.12 4.76 -3.85%

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