[LITRAK] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -1.53%
YoY- 57.42%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 456,081 381,111 375,785 370,519 361,826 329,287 313,056 6.46%
PBT 252,801 195,906 173,112 176,784 117,584 143,756 135,036 11.00%
Tax -61,106 -49,651 -37,005 -47,989 -35,770 -40,957 -42,934 6.05%
NP 191,695 146,255 136,107 128,795 81,814 102,799 92,102 12.98%
-
NP to SH 191,695 146,255 136,107 128,795 81,814 102,799 92,102 12.98%
-
Tax Rate 24.17% 25.34% 21.38% 27.15% 30.42% 28.49% 31.79% -
Total Cost 264,386 234,856 239,678 241,724 280,012 226,488 220,954 3.03%
-
Net Worth 674,990 587,979 536,578 476,865 418,791 407,311 433,511 7.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 104,517 128,997 87,570 86,872 86,142 85,471 84,917 3.51%
Div Payout % 54.52% 88.20% 64.34% 67.45% 105.29% 83.14% 92.20% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 674,990 587,979 536,578 476,865 418,791 407,311 433,511 7.65%
NOSH 523,005 516,496 514,999 512,318 507,933 503,600 500,186 0.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 42.03% 38.38% 36.22% 34.76% 22.61% 31.22% 29.42% -
ROE 28.40% 24.87% 25.37% 27.01% 19.54% 25.24% 21.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.20 73.79 72.97 72.32 71.23 65.39 62.59 5.67%
EPS 36.65 28.32 26.43 25.14 16.11 20.41 18.41 12.14%
DPS 20.00 25.00 17.00 17.00 17.00 17.00 17.00 2.74%
NAPS 1.2906 1.1384 1.0419 0.9308 0.8245 0.8088 0.8667 6.85%
Adjusted Per Share Value based on latest NOSH - 512,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.75 69.98 69.00 68.04 66.44 60.46 57.48 6.46%
EPS 35.20 26.86 24.99 23.65 15.02 18.88 16.91 12.98%
DPS 19.19 23.69 16.08 15.95 15.82 15.69 15.59 3.52%
NAPS 1.2394 1.0797 0.9853 0.8756 0.769 0.7479 0.796 7.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.69 4.25 3.87 4.38 4.01 3.85 3.10 -
P/RPS 6.52 5.76 5.30 6.06 5.63 5.89 4.95 4.69%
P/EPS 15.52 15.01 14.64 17.42 24.90 18.86 16.84 -1.35%
EY 6.44 6.66 6.83 5.74 4.02 5.30 5.94 1.35%
DY 3.51 5.88 4.39 3.88 4.24 4.42 5.48 -7.14%
P/NAPS 4.41 3.73 3.71 4.71 4.86 4.76 3.58 3.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 27/08/13 28/08/12 26/08/11 26/08/10 -
Price 5.90 4.60 3.90 4.40 4.10 3.70 3.27 -
P/RPS 6.77 6.23 5.34 6.08 5.76 5.66 5.22 4.42%
P/EPS 16.10 16.24 14.76 17.50 25.45 18.13 17.76 -1.62%
EY 6.21 6.16 6.78 5.71 3.93 5.52 5.63 1.64%
DY 3.39 5.43 4.36 3.86 4.15 4.59 5.20 -6.87%
P/NAPS 4.57 4.04 3.74 4.73 4.97 4.57 3.77 3.25%

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