[LITRAK] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 0.04%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 413,167 441,716 518,657 521,140 527,189 456,081 381,111 1.35%
PBT 282,616 290,311 329,194 307,214 284,709 252,801 195,906 6.29%
Tax -66,127 -68,958 -80,552 -78,566 -69,620 -61,106 -49,651 4.88%
NP 216,489 221,353 248,642 228,648 215,089 191,695 146,255 6.74%
-
NP to SH 216,489 221,353 248,642 228,648 215,089 191,695 146,255 6.74%
-
Tax Rate 23.40% 23.75% 24.47% 25.57% 24.45% 24.17% 25.34% -
Total Cost 196,678 220,363 270,015 292,492 312,100 264,386 234,856 -2.91%
-
Net Worth 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 587,979 12.93%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 106,562 132,814 132,001 105,578 157,818 104,517 128,997 -3.13%
Div Payout % 49.22% 60.00% 53.09% 46.18% 73.37% 54.52% 88.20% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,220,851 1,103,989 1,000,496 880,262 775,305 674,990 587,979 12.93%
NOSH 532,843 531,371 528,068 527,930 526,666 523,005 516,496 0.52%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 52.40% 50.11% 47.94% 43.87% 40.80% 42.03% 38.38% -
ROE 17.73% 20.05% 24.85% 25.97% 27.74% 28.40% 24.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 77.54 83.13 98.22 98.71 100.10 87.20 73.79 0.82%
EPS 40.63 41.66 47.09 43.31 40.84 36.65 28.32 6.19%
DPS 20.00 25.00 25.00 20.00 30.00 20.00 25.00 -3.64%
NAPS 2.2912 2.0777 1.8947 1.6674 1.4721 1.2906 1.1384 12.35%
Adjusted Per Share Value based on latest NOSH - 527,930
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 75.87 81.11 95.24 95.69 96.80 83.75 69.98 1.35%
EPS 39.75 40.65 45.66 41.98 39.50 35.20 26.86 6.74%
DPS 19.57 24.39 24.24 19.39 28.98 19.19 23.69 -3.13%
NAPS 2.2418 2.0272 1.8371 1.6164 1.4236 1.2394 1.0797 12.93%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.70 4.20 4.90 4.23 5.89 5.69 4.25 -
P/RPS 4.77 5.05 4.99 4.29 5.88 6.52 5.76 -3.09%
P/EPS 9.11 10.08 10.41 9.77 14.42 15.52 15.01 -7.97%
EY 10.98 9.92 9.61 10.24 6.93 6.44 6.66 8.68%
DY 5.41 5.95 5.10 4.73 5.09 3.51 5.88 -1.37%
P/NAPS 1.61 2.02 2.59 2.54 4.00 4.41 3.73 -13.05%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 27/08/15 -
Price 3.71 4.09 4.70 5.15 5.86 5.90 4.60 -
P/RPS 4.78 4.92 4.79 5.22 5.85 6.77 6.23 -4.31%
P/EPS 9.13 9.82 9.98 11.89 14.35 16.10 16.24 -9.14%
EY 10.95 10.19 10.02 8.41 6.97 6.21 6.16 10.05%
DY 5.39 6.11 5.32 3.88 5.12 3.39 5.43 -0.12%
P/NAPS 1.62 1.97 2.48 3.09 3.98 4.57 4.04 -14.11%

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