[LITRAK] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 0.71%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 489,077 367,109 434,127 517,574 518,660 529,558 492,936 -0.13%
PBT 324,480 241,529 290,651 338,674 307,889 286,903 279,126 2.53%
Tax -98,921 -58,103 -67,729 -81,615 -78,754 -70,668 -67,375 6.60%
NP 225,559 183,426 222,922 257,059 229,135 216,235 211,751 1.05%
-
NP to SH 225,559 183,426 222,922 257,059 229,135 216,235 211,751 1.05%
-
Tax Rate 30.49% 24.06% 23.30% 24.10% 25.58% 24.63% 24.14% -
Total Cost 263,518 183,683 211,205 260,515 289,525 313,323 281,185 -1.07%
-
Net Worth 1,376,877 1,205,098 1,125,345 1,027,294 888,289 759,974 689,629 12.20%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 2,547,995 106,562 132,814 132,001 105,578 157,818 104,517 70.24%
Div Payout % 1,129.64% 58.10% 59.58% 51.35% 46.08% 72.98% 49.36% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,376,877 1,205,098 1,125,345 1,027,294 888,289 759,974 689,629 12.20%
NOSH 540,272 532,868 532,765 530,877 528,020 526,991 525,231 0.47%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 46.12% 49.96% 51.35% 49.67% 44.18% 40.83% 42.96% -
ROE 16.38% 15.22% 19.81% 25.02% 25.80% 28.45% 30.71% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 90.56 68.90 81.55 97.51 98.23 100.49 93.85 -0.59%
EPS 41.77 34.42 41.88 48.43 43.40 41.03 40.32 0.59%
DPS 472.00 20.00 25.00 25.00 20.00 30.00 20.00 69.32%
NAPS 2.5495 2.2616 2.114 1.9354 1.6823 1.4421 1.313 11.68%
Adjusted Per Share Value based on latest NOSH - 532,765
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 89.81 67.41 79.72 95.04 95.24 97.24 90.51 -0.12%
EPS 41.42 33.68 40.93 47.20 42.07 39.71 38.88 1.05%
DPS 467.87 19.57 24.39 24.24 19.39 28.98 19.19 70.24%
NAPS 2.5283 2.2128 2.0664 1.8863 1.6311 1.3955 1.2663 12.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.95 3.78 3.98 4.51 4.56 5.80 5.80 -
P/RPS 5.47 5.49 4.88 4.63 4.64 5.77 6.18 -2.01%
P/EPS 11.85 10.98 9.50 9.31 10.51 14.14 14.39 -3.18%
EY 8.44 9.11 10.52 10.74 9.52 7.07 6.95 3.28%
DY 95.35 5.29 6.28 5.54 4.39 5.17 3.45 73.83%
P/NAPS 1.94 1.67 1.88 2.33 2.71 4.02 4.42 -12.81%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 25/11/21 25/11/20 28/11/19 29/11/18 29/11/17 29/11/16 -
Price 0.51 3.69 3.99 4.50 3.94 5.85 5.80 -
P/RPS 0.56 5.36 4.89 4.61 4.01 5.82 6.18 -32.96%
P/EPS 1.22 10.72 9.53 9.29 9.08 14.26 14.39 -33.70%
EY 81.89 9.33 10.50 10.76 11.01 7.01 6.95 50.82%
DY 925.49 5.42 6.27 5.56 5.08 5.13 3.45 153.84%
P/NAPS 0.20 1.63 1.89 2.33 2.34 4.06 4.42 -40.29%

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