[LITRAK] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 3.32%
YoY- 9.77%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 518,660 529,558 492,936 381,747 377,110 372,624 363,400 6.10%
PBT 307,889 286,903 279,126 200,963 176,242 175,711 114,976 17.83%
Tax -78,754 -70,668 -67,375 -49,853 -38,585 -45,842 -34,931 14.50%
NP 229,135 216,235 211,751 151,110 137,657 129,869 80,045 19.14%
-
NP to SH 229,135 216,235 211,751 151,110 137,657 129,869 80,045 19.14%
-
Tax Rate 25.58% 24.63% 24.14% 24.81% 21.89% 26.09% 30.38% -
Total Cost 289,525 313,323 281,185 230,637 239,453 242,755 283,355 0.35%
-
Net Worth 888,289 759,974 689,629 567,148 519,784 465,625 401,227 14.15%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 105,578 157,818 104,517 128,997 87,570 86,872 86,142 3.44%
Div Payout % 46.08% 72.98% 49.36% 85.37% 63.61% 66.89% 107.62% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 888,289 759,974 689,629 567,148 519,784 465,625 401,227 14.15%
NOSH 528,020 526,991 525,231 520,415 515,454 513,765 508,849 0.61%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 44.18% 40.83% 42.96% 39.58% 36.50% 34.85% 22.03% -
ROE 25.80% 28.45% 30.71% 26.64% 26.48% 27.89% 19.95% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 98.23 100.49 93.85 73.35 73.16 72.53 71.42 5.45%
EPS 43.40 41.03 40.32 29.04 26.71 25.28 15.73 18.42%
DPS 20.00 30.00 20.00 25.00 17.00 17.00 17.00 2.74%
NAPS 1.6823 1.4421 1.313 1.0898 1.0084 0.9063 0.7885 13.45%
Adjusted Per Share Value based on latest NOSH - 520,415
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 95.24 97.24 90.51 70.10 69.25 68.42 66.73 6.10%
EPS 42.07 39.71 38.88 27.75 25.28 23.85 14.70 19.14%
DPS 19.39 28.98 19.19 23.69 16.08 15.95 15.82 3.44%
NAPS 1.6311 1.3955 1.2663 1.0414 0.9544 0.855 0.7367 14.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.56 5.80 5.80 5.14 3.90 4.39 4.00 -
P/RPS 4.64 5.77 6.18 7.01 5.33 6.05 5.60 -3.08%
P/EPS 10.51 14.14 14.39 17.70 14.60 17.37 25.43 -13.68%
EY 9.52 7.07 6.95 5.65 6.85 5.76 3.93 15.88%
DY 4.39 5.17 3.45 4.86 4.36 3.87 4.25 0.54%
P/NAPS 2.71 4.02 4.42 4.72 3.87 4.84 5.07 -9.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 28/11/13 28/11/12 -
Price 3.94 5.85 5.80 5.13 3.70 4.20 4.15 -
P/RPS 4.01 5.82 6.18 6.99 5.06 5.79 5.81 -5.99%
P/EPS 9.08 14.26 14.39 17.67 13.85 16.62 26.38 -16.27%
EY 11.01 7.01 6.95 5.66 7.22 6.02 3.79 19.44%
DY 5.08 5.13 3.45 4.87 4.59 4.05 4.10 3.63%
P/NAPS 2.34 4.06 4.42 4.71 3.67 4.63 5.26 -12.62%

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