[LITRAK] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 0.53%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 434,127 517,574 518,660 529,558 492,936 381,747 377,110 2.37%
PBT 290,651 338,674 307,889 286,903 279,126 200,963 176,242 8.68%
Tax -67,729 -81,615 -78,754 -70,668 -67,375 -49,853 -38,585 9.82%
NP 222,922 257,059 229,135 216,235 211,751 151,110 137,657 8.35%
-
NP to SH 222,922 257,059 229,135 216,235 211,751 151,110 137,657 8.35%
-
Tax Rate 23.30% 24.10% 25.58% 24.63% 24.14% 24.81% 21.89% -
Total Cost 211,205 260,515 289,525 313,323 281,185 230,637 239,453 -2.06%
-
Net Worth 1,125,345 1,027,294 888,289 759,974 689,629 567,148 519,784 13.72%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 132,814 132,001 105,578 157,818 104,517 128,997 87,570 7.18%
Div Payout % 59.58% 51.35% 46.08% 72.98% 49.36% 85.37% 63.61% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,125,345 1,027,294 888,289 759,974 689,629 567,148 519,784 13.72%
NOSH 532,765 530,877 528,020 526,991 525,231 520,415 515,454 0.55%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 51.35% 49.67% 44.18% 40.83% 42.96% 39.58% 36.50% -
ROE 19.81% 25.02% 25.80% 28.45% 30.71% 26.64% 26.48% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 81.55 97.51 98.23 100.49 93.85 73.35 73.16 1.82%
EPS 41.88 48.43 43.40 41.03 40.32 29.04 26.71 7.77%
DPS 25.00 25.00 20.00 30.00 20.00 25.00 17.00 6.63%
NAPS 2.114 1.9354 1.6823 1.4421 1.313 1.0898 1.0084 13.11%
Adjusted Per Share Value based on latest NOSH - 526,991
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 79.72 95.04 95.24 97.24 90.51 70.10 69.25 2.37%
EPS 40.93 47.20 42.07 39.71 38.88 27.75 25.28 8.35%
DPS 24.39 24.24 19.39 28.98 19.19 23.69 16.08 7.18%
NAPS 2.0664 1.8863 1.6311 1.3955 1.2663 1.0414 0.9544 13.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.98 4.51 4.56 5.80 5.80 5.14 3.90 -
P/RPS 4.88 4.63 4.64 5.77 6.18 7.01 5.33 -1.45%
P/EPS 9.50 9.31 10.51 14.14 14.39 17.70 14.60 -6.90%
EY 10.52 10.74 9.52 7.07 6.95 5.65 6.85 7.40%
DY 6.28 5.54 4.39 5.17 3.45 4.86 4.36 6.26%
P/NAPS 1.88 2.33 2.71 4.02 4.42 4.72 3.87 -11.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 27/11/14 -
Price 3.99 4.50 3.94 5.85 5.80 5.13 3.70 -
P/RPS 4.89 4.61 4.01 5.82 6.18 6.99 5.06 -0.56%
P/EPS 9.53 9.29 9.08 14.26 14.39 17.67 13.85 -6.03%
EY 10.50 10.76 11.01 7.01 6.95 5.66 7.22 6.43%
DY 6.27 5.56 5.08 5.13 3.45 4.87 4.59 5.33%
P/NAPS 1.89 2.33 2.34 4.06 4.42 4.71 3.67 -10.46%

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