[LITRAK] QoQ Annualized Quarter 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- -1.76%

YoY- 45.72%

Quarter Report

Litrak - Q2 FY 2017 (Sep 16).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	515,896	534,235	537,430	536,808	544,080	416,235	379,454	22.74%
YoY %	-3.43%	-0.59%	0.12%	-1.34%	30.71%	9.69%	-	-
Horiz. %	135.96%	140.79%	141.63%	141.47%	143.38%	109.69%	100.00%	-
PBT	293,320	292,436	302,537	318,280	324,228	228,676	209,580	25.14%
YoY %	0.30%	-3.34%	-4.95%	-1.83%	41.78%	9.11%	-	-
Horiz. %	139.96%	139.53%	144.35%	151.87%	154.70%	109.11%	100.00%	-
Tax	-72,752	-71,402	-74,064	-78,244	-79,880	-54,579	-50,746	27.17%
YoY %	-1.89%	3.59%	5.34%	2.05%	-46.36%	-7.55%	-	-
Horiz. %	143.36%	140.70%	145.95%	154.19%	157.41%	107.55%	100.00%	-
NP	220,568	221,034	228,473	240,036	244,348	174,097	158,833	24.49%
YoY %	-0.21%	-3.26%	-4.82%	-1.76%	40.35%	9.61%	-	-
Horiz. %	138.87%	139.16%	143.84%	151.12%	153.84%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,568	221,034	228,473	240,036	244,348	174,097	158,833	24.49%
YoY %	-0.21%	-3.26%	-4.82%	-1.76%	40.35%	9.61%	-	-
Horiz. %	138.87%	139.16%	143.84%	151.12%	153.84%	109.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	24.42%	24.48%	24.58%	24.64%	23.87%	24.21%	-
YoY %	1.56%	-0.25%	-0.41%	-0.24%	3.23%	-1.40%	-	-
Horiz. %	102.44%	100.87%	101.12%	101.53%	101.78%	98.60%	100.00%	-
Total Cost	295,328	313,201	308,957	296,772	299,732	242,138	220,621	21.48%
YoY %	-5.71%	1.37%	4.11%	-0.99%	23.79%	9.75%	-	-
Horiz. %	133.86%	141.96%	140.04%	134.52%	135.86%	109.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	775,305	713,597	740,335	688,138	674,990	604,604	599,261	18.75%
YoY %	8.65%	-3.61%	7.59%	1.95%	11.64%	0.89%	-	-
Horiz. %	129.38%	119.08%	123.54%	114.83%	112.64%	100.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	315,999	131,224	174,834	104,819	209,202	130,078	173,171	49.38%
YoY %	140.81%	-24.94%	66.80%	-49.90%	60.83%	-24.88%	-	-
Horiz. %	182.48%	75.78%	100.96%	60.53%	120.81%	75.12%	100.00%	-
Div Payout %	143.27%	59.37%	76.52%	43.67%	85.62%	74.72%	109.03%	-
YoY %	141.32%	-22.41%	75.22%	-49.00%	14.59%	-31.47%	-	-
Horiz. %	131.40%	54.45%	70.18%	40.05%	78.53%	68.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	775,305	713,597	740,335	688,138	674,990	604,604	599,261	18.75%
YoY %	8.65%	-3.61%	7.59%	1.95%	11.64%	0.89%	-	-
Horiz. %	129.38%	119.08%	123.54%	114.83%	112.64%	100.89%	100.00%	-
NOSH	526,666	524,896	524,502	524,096	523,005	520,313	519,515	0.91%
YoY %	0.34%	0.08%	0.08%	0.21%	0.52%	0.15%	-	-
Horiz. %	101.38%	101.04%	100.96%	100.88%	100.67%	100.15%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	42.75%	41.37%	42.51%	44.72%	44.91%	41.83%	41.86%	-
YoY %	3.34%	-2.68%	-4.94%	-0.42%	7.36%	-0.07%	-	-
Horiz. %	102.13%	98.83%	101.55%	106.83%	107.29%	99.93%	100.00%	-
ROE	28.45%	30.97%	30.86%	34.88%	36.20%	28.80%	26.50%	-
YoY %	-8.14%	0.36%	-11.53%	-3.65%	25.69%	8.68%	-	-
Horiz. %	107.36%	116.87%	116.45%	131.62%	136.60%	108.68%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	97.95	101.78	102.46	102.43	104.03	80.00	73.04	21.62%
YoY %	-3.76%	-0.66%	0.03%	-1.54%	30.04%	9.53%	-	-
Horiz. %	134.10%	139.35%	140.28%	140.24%	142.43%	109.53%	100.00%	-
EPS	41.88	42.11	43.56	45.80	46.72	33.46	30.57	23.37%
YoY %	-0.55%	-3.33%	-4.89%	-1.97%	39.63%	9.45%	-	-
Horiz. %	137.00%	137.75%	142.49%	149.82%	152.83%	109.45%	100.00%	-
DPS	60.00	25.00	33.33	20.00	40.00	25.00	33.33	48.03%
YoY %	140.00%	-24.99%	66.65%	-50.00%	60.00%	-24.99%	-	-
Horiz. %	180.02%	75.01%	100.00%	60.01%	120.01%	75.01%	100.00%	-
NAPS	1.4721	1.3595	1.4115	1.313	1.2906	1.162	1.1535	17.67%
YoY %	8.28%	-3.68%	7.50%	1.74%	11.07%	0.74%	-	-
Horiz. %	127.62%	117.86%	122.37%	113.83%	111.89%	100.74%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 525,231
RPS	94.73	98.10	98.68	98.57	99.91	76.43	69.68	22.74%
YoY %	-3.44%	-0.59%	0.11%	-1.34%	30.72%	9.69%	-	-
Horiz. %	135.95%	140.79%	141.62%	141.46%	143.38%	109.69%	100.00%	-
EPS	40.50	40.59	41.95	44.08	44.87	31.97	29.17	24.47%
YoY %	-0.22%	-3.24%	-4.83%	-1.76%	40.35%	9.60%	-	-
Horiz. %	138.84%	139.15%	143.81%	151.11%	153.82%	109.60%	100.00%	-
DPS	58.02	24.10	32.10	19.25	38.41	23.89	31.80	49.36%
YoY %	140.75%	-24.92%	66.75%	-49.88%	60.78%	-24.87%	-	-
Horiz. %	182.45%	75.79%	100.94%	60.53%	120.79%	75.13%	100.00%	-
NAPS	1.4236	1.3103	1.3594	1.2636	1.2394	1.1102	1.1004	18.74%
YoY %	8.65%	-3.61%	7.58%	1.95%	11.64%	0.89%	-	-
Horiz. %	129.37%	119.07%	123.54%	114.83%	112.63%	100.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	5.89	6.02	5.88	5.80	5.69	5.10	5.00	-
P/RPS	6.01	5.91	5.74	5.66	5.47	6.38	6.85	-8.35%
YoY %	1.69%	2.96%	1.41%	3.47%	-14.26%	-6.86%	-	-
Horiz. %	87.74%	86.28%	83.80%	82.63%	79.85%	93.14%	100.00%	-
P/EPS	14.06	14.30	13.50	12.66	12.18	15.24	16.35	-9.57%
YoY %	-1.68%	5.93%	6.64%	3.94%	-20.08%	-6.79%	-	-
Horiz. %	85.99%	87.46%	82.57%	77.43%	74.50%	93.21%	100.00%	-
EY	7.11	7.00	7.41	7.90	8.21	6.56	6.11	10.64%
YoY %	1.57%	-5.53%	-6.20%	-3.78%	25.15%	7.36%	-	-
Horiz. %	116.37%	114.57%	121.28%	129.30%	134.37%	107.36%	100.00%	-
DY	10.19	4.15	5.67	3.45	7.03	4.90	6.67	32.68%
YoY %	145.54%	-26.81%	64.35%	-50.92%	43.47%	-26.54%	-	-
Horiz. %	152.77%	62.22%	85.01%	51.72%	105.40%	73.46%	100.00%	-
P/NAPS	4.00	4.43	4.17	4.42	4.41	4.39	4.33	-5.15%
YoY %	-9.71%	6.24%	-5.66%	0.23%	0.46%	1.39%	-	-
Horiz. %	92.38%	102.31%	96.30%	102.08%	101.85%	101.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/05/17	28/02/17	29/11/16	30/08/16	26/05/16	25/02/16	-
Price	5.86	5.90	5.81	5.80	5.90	5.35	5.02	-
P/RPS	5.98	5.80	5.67	5.66	5.67	6.69	6.87	-8.84%
YoY %	3.10%	2.29%	0.18%	-0.18%	-15.25%	-2.62%	-	-
Horiz. %	87.05%	84.43%	82.53%	82.39%	82.53%	97.38%	100.00%	-
P/EPS	13.99	14.01	13.34	12.66	12.63	15.99	16.42	-10.13%
YoY %	-0.14%	5.02%	5.37%	0.24%	-21.01%	-2.62%	-	-
Horiz. %	85.20%	85.32%	81.24%	77.10%	76.92%	97.38%	100.00%	-
EY	7.15	7.14	7.50	7.90	7.92	6.25	6.09	11.30%
YoY %	0.14%	-4.80%	-5.06%	-0.25%	26.72%	2.63%	-	-
Horiz. %	117.41%	117.24%	123.15%	129.72%	130.05%	102.63%	100.00%	-
DY	10.24	4.24	5.74	3.45	6.78	4.67	6.64	33.51%
YoY %	141.51%	-26.13%	66.38%	-49.12%	45.18%	-29.67%	-	-
Horiz. %	154.22%	63.86%	86.45%	51.96%	102.11%	70.33%	100.00%	-
P/NAPS	3.98	4.34	4.12	4.42	4.57	4.60	4.35	-5.75%
YoY %	-8.29%	5.34%	-6.79%	-3.28%	-0.65%	5.75%	-	-
Horiz. %	91.49%	99.77%	94.71%	101.61%	105.06%	105.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos