[LITRAK] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 6.88%
YoY- 48.69%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 518,808 517,456 527,187 534,717 378,413 378,967 373,350 5.63%
PBT 349,968 309,246 299,259 298,394 200,769 181,207 174,450 12.29%
Tax -83,472 -79,446 -73,846 -72,067 -48,552 -39,174 -43,699 11.38%
NP 266,496 229,800 225,413 226,327 152,217 142,033 130,751 12.59%
-
NP to SH 266,496 229,800 225,413 226,327 152,217 142,033 130,751 12.59%
-
Tax Rate 23.85% 25.69% 24.68% 24.15% 24.18% 21.62% 25.05% -
Total Cost 252,312 287,656 301,774 308,390 226,196 236,934 242,599 0.65%
-
Net Worth 1,099,569 949,775 822,138 741,680 602,326 555,264 498,438 14.08%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 132,483 131,988 131,785 131,118 129,691 103,023 87,302 7.19%
Div Payout % 49.71% 57.44% 58.46% 57.93% 85.20% 72.53% 66.77% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,099,569 949,775 822,138 741,680 602,326 555,264 498,438 14.08%
NOSH 531,273 527,975 527,705 525,455 522,173 515,231 515,288 0.51%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 51.37% 44.41% 42.76% 42.33% 40.23% 37.48% 35.02% -
ROE 24.24% 24.20% 27.42% 30.52% 25.27% 25.58% 26.23% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 97.67 98.01 99.87 101.76 72.47 73.55 72.45 5.10%
EPS 50.17 43.52 42.70 43.07 29.15 27.57 25.37 12.02%
DPS 25.00 25.00 25.00 25.00 25.00 20.00 17.00 6.63%
NAPS 2.07 1.7989 1.5575 1.4115 1.1535 1.0777 0.9673 13.51%
Adjusted Per Share Value based on latest NOSH - 525,455
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 95.26 95.02 96.80 98.19 69.49 69.59 68.56 5.63%
EPS 48.93 42.20 41.39 41.56 27.95 26.08 24.01 12.59%
DPS 24.33 24.24 24.20 24.08 23.81 18.92 16.03 7.19%
NAPS 2.0191 1.744 1.5096 1.3619 1.106 1.0196 0.9152 14.08%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.59 4.15 5.55 5.88 5.00 3.70 4.37 -
P/RPS 4.70 4.23 5.56 5.78 6.90 5.03 6.03 -4.06%
P/EPS 9.15 9.53 13.00 13.65 17.15 13.42 17.22 -9.99%
EY 10.93 10.49 7.69 7.33 5.83 7.45 5.81 11.10%
DY 5.45 6.02 4.50 4.25 5.00 5.41 3.89 5.77%
P/NAPS 2.22 2.31 3.56 4.17 4.33 3.43 4.52 -11.17%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 28/02/18 28/02/17 25/02/16 27/02/15 28/02/14 -
Price 4.53 4.20 5.85 5.81 5.02 3.90 3.93 -
P/RPS 4.64 4.29 5.86 5.71 6.93 5.30 5.42 -2.55%
P/EPS 9.03 9.65 13.70 13.49 17.22 14.15 15.49 -8.59%
EY 11.07 10.36 7.30 7.41 5.81 7.07 6.46 9.38%
DY 5.52 5.95 4.27 4.30 4.98 5.13 4.33 4.12%
P/NAPS 2.19 2.33 3.76 4.12 4.35 3.62 4.06 -9.77%

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