[LITRAK] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -2.69%
YoY- 12.2%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 441,716 518,657 521,140 527,189 456,081 381,111 375,785 2.72%
PBT 290,311 329,194 307,214 284,709 252,801 195,906 173,112 8.99%
Tax -68,958 -80,552 -78,566 -69,620 -61,106 -49,651 -37,005 10.92%
NP 221,353 248,642 228,648 215,089 191,695 146,255 136,107 8.43%
-
NP to SH 221,353 248,642 228,648 215,089 191,695 146,255 136,107 8.43%
-
Tax Rate 23.75% 24.47% 25.57% 24.45% 24.17% 25.34% 21.38% -
Total Cost 220,363 270,015 292,492 312,100 264,386 234,856 239,678 -1.38%
-
Net Worth 1,103,989 1,000,496 880,262 775,305 674,990 587,979 536,578 12.76%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 132,814 132,001 105,578 157,818 104,517 128,997 87,570 7.18%
Div Payout % 60.00% 53.09% 46.18% 73.37% 54.52% 88.20% 64.34% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,103,989 1,000,496 880,262 775,305 674,990 587,979 536,578 12.76%
NOSH 531,371 528,068 527,930 526,666 523,005 516,496 514,999 0.52%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 50.11% 47.94% 43.87% 40.80% 42.03% 38.38% 36.22% -
ROE 20.05% 24.85% 25.97% 27.74% 28.40% 24.87% 25.37% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 83.13 98.22 98.71 100.10 87.20 73.79 72.97 2.19%
EPS 41.66 47.09 43.31 40.84 36.65 28.32 26.43 7.87%
DPS 25.00 25.00 20.00 30.00 20.00 25.00 17.00 6.63%
NAPS 2.0777 1.8947 1.6674 1.4721 1.2906 1.1384 1.0419 12.17%
Adjusted Per Share Value based on latest NOSH - 526,666
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 81.11 95.24 95.69 96.80 83.75 69.98 69.00 2.72%
EPS 40.65 45.66 41.98 39.50 35.20 26.86 24.99 8.43%
DPS 24.39 24.24 19.39 28.98 19.19 23.69 16.08 7.18%
NAPS 2.0272 1.8371 1.6164 1.4236 1.2394 1.0797 0.9853 12.76%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.20 4.90 4.23 5.89 5.69 4.25 3.87 -
P/RPS 5.05 4.99 4.29 5.88 6.52 5.76 5.30 -0.80%
P/EPS 10.08 10.41 9.77 14.42 15.52 15.01 14.64 -6.02%
EY 9.92 9.61 10.24 6.93 6.44 6.66 6.83 6.41%
DY 5.95 5.10 4.73 5.09 3.51 5.88 4.39 5.19%
P/NAPS 2.02 2.59 2.54 4.00 4.41 3.73 3.71 -9.62%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 27/08/15 28/08/14 -
Price 4.09 4.70 5.15 5.86 5.90 4.60 3.90 -
P/RPS 4.92 4.79 5.22 5.85 6.77 6.23 5.34 -1.35%
P/EPS 9.82 9.98 11.89 14.35 16.10 16.24 14.76 -6.56%
EY 10.19 10.02 8.41 6.97 6.21 6.16 6.78 7.01%
DY 6.11 5.32 3.88 5.12 3.39 5.43 4.36 5.77%
P/NAPS 1.97 2.48 3.09 3.98 4.57 4.04 3.74 -10.12%

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