[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 0.89%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 266,848 503,844 523,144 520,060 515,360 516,034 519,445 -35.88%
PBT 144,508 342,883 362,534 358,262 354,796 314,590 315,364 -40.59%
Tax -35,688 -80,967 -86,046 -84,764 -83,724 -78,480 -79,390 -41.34%
NP 108,820 261,916 276,488 273,498 271,072 236,110 235,973 -40.33%
-
NP to SH 108,820 261,916 276,488 273,498 271,072 236,110 235,973 -40.33%
-
Tax Rate 24.70% 23.61% 23.73% 23.66% 23.60% 24.95% 25.17% -
Total Cost 158,028 241,928 246,656 246,562 244,288 279,924 283,472 -32.28%
-
Net Worth 1,103,989 1,074,277 1,099,569 1,027,294 1,000,496 930,029 949,775 10.56%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 212,540 132,830 177,064 106,158 211,220 131,993 175,991 13.41%
Div Payout % 195.31% 50.71% 64.04% 38.82% 77.92% 55.90% 74.58% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,103,989 1,074,277 1,099,569 1,027,294 1,000,496 930,029 949,775 10.56%
NOSH 531,371 531,341 531,273 530,877 528,068 527,975 527,975 0.42%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 40.78% 51.98% 52.85% 52.59% 52.60% 45.75% 45.43% -
ROE 9.86% 24.38% 25.15% 26.62% 27.09% 25.39% 24.85% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 50.22 94.83 98.48 97.98 97.60 97.74 98.38 -36.15%
EPS 20.48 49.39 52.16 51.66 51.32 44.72 44.69 -40.58%
DPS 40.00 25.00 33.33 20.00 40.00 25.00 33.33 12.94%
NAPS 2.0777 2.0219 2.07 1.9354 1.8947 1.7615 1.7989 10.09%
Adjusted Per Share Value based on latest NOSH - 530,877
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 49.00 92.52 96.06 95.49 94.63 94.76 95.38 -35.88%
EPS 19.98 48.09 50.77 50.22 49.77 43.36 43.33 -40.34%
DPS 39.03 24.39 32.51 19.49 38.78 24.24 32.32 13.41%
NAPS 2.0272 1.9726 2.0191 1.8863 1.8371 1.7077 1.744 10.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.20 3.70 4.59 4.51 4.90 4.21 4.15 -
P/RPS 8.36 3.90 4.66 4.60 5.02 4.31 4.22 57.80%
P/EPS 20.51 7.51 8.82 8.75 9.55 9.41 9.29 69.63%
EY 4.88 13.32 11.34 11.42 10.48 10.62 10.77 -41.03%
DY 9.52 6.76 7.26 4.43 8.16 5.94 8.03 12.02%
P/NAPS 2.02 1.83 2.22 2.33 2.59 2.39 2.31 -8.56%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 28/11/19 28/08/19 30/05/19 27/02/19 -
Price 4.09 4.18 4.53 4.50 4.70 4.20 4.20 -
P/RPS 8.14 4.41 4.60 4.59 4.82 4.30 4.27 53.80%
P/EPS 19.97 8.48 8.70 8.73 9.16 9.39 9.40 65.33%
EY 5.01 11.79 11.49 11.45 10.92 10.65 10.64 -39.50%
DY 9.78 5.98 7.36 4.44 8.51 5.95 7.94 14.92%
P/NAPS 1.97 2.07 2.19 2.33 2.48 2.38 2.33 -10.59%

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