[LITRAK] YoY TTM Result on 30-Sep-2016 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 10.46%
YoY- 40.13%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 517,574 518,660 529,558 492,936 381,747 377,110 372,624 5.62%
PBT 338,674 307,889 286,903 279,126 200,963 176,242 175,711 11.55%
Tax -81,615 -78,754 -70,668 -67,375 -49,853 -38,585 -45,842 10.08%
NP 257,059 229,135 216,235 211,751 151,110 137,657 129,869 12.04%
-
NP to SH 257,059 229,135 216,235 211,751 151,110 137,657 129,869 12.04%
-
Tax Rate 24.10% 25.58% 24.63% 24.14% 24.81% 21.89% 26.09% -
Total Cost 260,515 289,525 313,323 281,185 230,637 239,453 242,755 1.18%
-
Net Worth 1,027,294 888,289 759,974 689,629 567,148 519,784 465,625 14.09%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 132,001 105,578 157,818 104,517 128,997 87,570 86,872 7.21%
Div Payout % 51.35% 46.08% 72.98% 49.36% 85.37% 63.61% 66.89% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,027,294 888,289 759,974 689,629 567,148 519,784 465,625 14.09%
NOSH 530,877 528,020 526,991 525,231 520,415 515,454 513,765 0.54%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 49.67% 44.18% 40.83% 42.96% 39.58% 36.50% 34.85% -
ROE 25.02% 25.80% 28.45% 30.71% 26.64% 26.48% 27.89% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 97.51 98.23 100.49 93.85 73.35 73.16 72.53 5.05%
EPS 48.43 43.40 41.03 40.32 29.04 26.71 25.28 11.43%
DPS 25.00 20.00 30.00 20.00 25.00 17.00 17.00 6.63%
NAPS 1.9354 1.6823 1.4421 1.313 1.0898 1.0084 0.9063 13.47%
Adjusted Per Share Value based on latest NOSH - 525,231
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 95.04 95.24 97.24 90.51 70.10 69.25 68.42 5.62%
EPS 47.20 42.07 39.71 38.88 27.75 25.28 23.85 12.04%
DPS 24.24 19.39 28.98 19.19 23.69 16.08 15.95 7.22%
NAPS 1.8863 1.6311 1.3955 1.2663 1.0414 0.9544 0.855 14.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.51 4.56 5.80 5.80 5.14 3.90 4.39 -
P/RPS 4.63 4.64 5.77 6.18 7.01 5.33 6.05 -4.35%
P/EPS 9.31 10.51 14.14 14.39 17.70 14.60 17.37 -9.86%
EY 10.74 9.52 7.07 6.95 5.65 6.85 5.76 10.93%
DY 5.54 4.39 5.17 3.45 4.86 4.36 3.87 6.15%
P/NAPS 2.33 2.71 4.02 4.42 4.72 3.87 4.84 -11.46%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 28/11/13 -
Price 4.50 3.94 5.85 5.80 5.13 3.70 4.20 -
P/RPS 4.61 4.01 5.82 6.18 6.99 5.06 5.79 -3.72%
P/EPS 9.29 9.08 14.26 14.39 17.67 13.85 16.62 -9.23%
EY 10.76 11.01 7.01 6.95 5.66 7.22 6.02 10.15%
DY 5.56 5.08 5.13 3.45 4.87 4.59 4.05 5.42%
P/NAPS 2.33 2.34 4.06 4.42 4.71 3.67 4.63 -10.80%

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