[LITRAK] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 0.29%
YoY- 1.95%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 384,481 405,001 518,808 517,456 527,187 534,717 378,413 0.26%
PBT 253,572 280,201 349,968 309,246 299,259 298,394 200,769 3.96%
Tax -70,646 -62,576 -83,472 -79,446 -73,846 -72,067 -48,552 6.44%
NP 182,926 217,625 266,496 229,800 225,413 226,327 152,217 3.10%
-
NP to SH 182,926 217,625 266,496 229,800 225,413 226,327 152,217 3.10%
-
Tax Rate 27.86% 22.33% 23.85% 25.69% 24.68% 24.15% 24.18% -
Total Cost 201,555 187,376 252,312 287,656 301,774 308,390 226,196 -1.90%
-
Net Worth 1,269,985 1,191,780 1,099,569 949,775 822,138 741,680 602,326 13.22%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 133,214 106,413 132,483 131,988 131,785 131,118 129,691 0.44%
Div Payout % 72.82% 48.90% 49.71% 57.44% 58.46% 57.93% 85.20% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,269,985 1,191,780 1,099,569 949,775 822,138 741,680 602,326 13.22%
NOSH 532,868 532,808 531,273 527,975 527,705 525,455 522,173 0.33%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 47.58% 53.73% 51.37% 44.41% 42.76% 42.33% 40.23% -
ROE 14.40% 18.26% 24.24% 24.20% 27.42% 30.52% 25.27% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 72.15 76.02 97.67 98.01 99.87 101.76 72.47 -0.07%
EPS 34.33 40.85 50.17 43.52 42.70 43.07 29.15 2.76%
DPS 25.00 20.00 25.00 25.00 25.00 25.00 25.00 0.00%
NAPS 2.3833 2.2369 2.07 1.7989 1.5575 1.4115 1.1535 12.84%
Adjusted Per Share Value based on latest NOSH - 527,975
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.60 74.37 95.26 95.02 96.80 98.19 69.49 0.26%
EPS 33.59 39.96 48.93 42.20 41.39 41.56 27.95 3.10%
DPS 24.46 19.54 24.33 24.24 24.20 24.08 23.81 0.44%
NAPS 2.332 2.1884 2.0191 1.744 1.5096 1.3619 1.106 13.22%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.76 4.10 4.59 4.15 5.55 5.88 5.00 -
P/RPS 5.21 5.39 4.70 4.23 5.56 5.78 6.90 -4.57%
P/EPS 10.95 10.04 9.15 9.53 13.00 13.65 17.15 -7.19%
EY 9.13 9.96 10.93 10.49 7.69 7.33 5.83 7.75%
DY 6.65 4.88 5.45 6.02 4.50 4.25 5.00 4.86%
P/NAPS 1.58 1.83 2.22 2.31 3.56 4.17 4.33 -15.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 28/02/18 28/02/17 25/02/16 -
Price 3.82 3.97 4.53 4.20 5.85 5.81 5.02 -
P/RPS 5.29 5.22 4.64 4.29 5.86 5.71 6.93 -4.39%
P/EPS 11.13 9.72 9.03 9.65 13.70 13.49 17.22 -7.00%
EY 8.99 10.29 11.07 10.36 7.30 7.41 5.81 7.53%
DY 6.54 5.04 5.52 5.95 4.27 4.30 4.98 4.64%
P/NAPS 1.60 1.77 2.19 2.33 3.76 4.12 4.35 -15.34%

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