[LITRAK] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

30-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 0.06%

YoY- 3.31%

Quarter Report

Litrak - Q4 FY 2019 (Mar 19).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	523,144	520,060	515,360	516,034	519,445	516,980	504,868	2.39%
YoY %	0.59%	0.91%	-0.13%	-0.66%	0.48%	2.40%	-	-
Horiz. %	103.62%	103.01%	102.08%	102.21%	102.89%	102.40%	100.00%	-
PBT	362,534	358,262	354,796	314,590	315,364	310,094	296,380	14.33%
YoY %	1.19%	0.98%	12.78%	-0.25%	1.70%	4.63%	-	-
Horiz. %	122.32%	120.88%	119.71%	106.14%	106.41%	104.63%	100.00%	-
Tax	-86,046	-84,764	-83,724	-78,480	-79,390	-78,494	-75,436	9.14%
YoY %	-1.51%	-1.24%	-6.68%	1.15%	-1.14%	-4.05%	-	-
Horiz. %	114.06%	112.37%	110.99%	104.04%	105.24%	104.05%	100.00%	-
NP	276,488	273,498	271,072	236,110	235,973	231,600	220,944	16.07%
YoY %	1.09%	0.89%	14.81%	0.06%	1.89%	4.82%	-	-
Horiz. %	125.14%	123.79%	122.69%	106.86%	106.80%	104.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,488	273,498	271,072	236,110	235,973	231,600	220,944	16.07%
YoY %	1.09%	0.89%	14.81%	0.06%	1.89%	4.82%	-	-
Horiz. %	125.14%	123.79%	122.69%	106.86%	106.80%	104.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.73%	23.66%	23.60%	24.95%	25.17%	25.31%	25.45%	-
YoY %	0.30%	0.25%	-5.41%	-0.87%	-0.55%	-0.55%	-	-
Horiz. %	93.24%	92.97%	92.73%	98.04%	98.90%	99.45%	100.00%	-
Total Cost	246,656	246,562	244,288	279,924	283,472	285,380	283,924	-8.93%
YoY %	0.04%	0.93%	-12.73%	-1.25%	-0.67%	0.51%	-	-
Horiz. %	86.87%	86.84%	86.04%	98.59%	99.84%	100.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,099,569	1,027,294	1,000,496	930,029	949,775	888,328	880,262	15.93%
YoY %	7.04%	2.68%	7.58%	-2.08%	6.92%	0.92%	-	-
Horiz. %	124.91%	116.70%	113.66%	105.65%	107.90%	100.92%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	177,064	106,158	211,220	131,993	175,991	105,608	211,170	-11.05%
YoY %	66.79%	-49.74%	60.02%	-25.00%	66.65%	-49.99%	-	-
Horiz. %	83.85%	50.27%	100.02%	62.51%	83.34%	50.01%	100.00%	-
Div Payout %	64.04%	38.82%	77.92%	55.90%	74.58%	45.60%	95.58%	-
YoY %	64.97%	-50.18%	39.39%	-25.05%	63.55%	-52.29%	-	-
Horiz. %	67.00%	40.62%	81.52%	58.49%	78.03%	47.71%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,099,569	1,027,294	1,000,496	930,029	949,775	888,328	880,262	15.93%
YoY %	7.04%	2.68%	7.58%	-2.08%	6.92%	0.92%	-	-
Horiz. %	124.91%	116.70%	113.66%	105.65%	107.90%	100.92%	100.00%	-
NOSH	531,273	530,877	528,068	527,975	527,975	528,043	527,930	0.42%
YoY %	0.07%	0.53%	0.02%	0.00%	-0.01%	0.02%	-	-
Horiz. %	100.63%	100.56%	100.03%	100.01%	100.01%	100.02%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	52.85%	52.59%	52.60%	45.75%	45.43%	44.80%	43.76%	-
YoY %	0.49%	-0.02%	14.97%	0.70%	1.41%	2.38%	-	-
Horiz. %	120.77%	120.18%	120.20%	104.55%	103.82%	102.38%	100.00%	-
ROE	25.15%	26.62%	27.09%	25.39%	24.85%	26.07%	25.10%	-
YoY %	-5.52%	-1.73%	6.70%	2.17%	-4.68%	3.86%	-	-
Horiz. %	100.20%	106.06%	107.93%	101.16%	99.00%	103.86%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	98.48	97.98	97.60	97.74	98.38	97.90	95.63	1.97%
YoY %	0.51%	0.39%	-0.14%	-0.65%	0.49%	2.37%	-	-
Horiz. %	102.98%	102.46%	102.06%	102.21%	102.88%	102.37%	100.00%	-
EPS	52.16	51.66	51.32	44.72	44.69	43.86	41.84	15.78%
YoY %	0.97%	0.66%	14.76%	0.07%	1.89%	4.83%	-	-
Horiz. %	124.67%	123.47%	122.66%	106.88%	106.81%	104.83%	100.00%	-
DPS	33.33	20.00	40.00	25.00	33.33	20.00	40.00	-11.42%
YoY %	66.65%	-50.00%	60.00%	-24.99%	66.65%	-50.00%	-	-
Horiz. %	83.32%	50.00%	100.00%	62.50%	83.32%	50.00%	100.00%	-
NAPS	2.07	1.9354	1.8947	1.7615	1.7989	1.6823	1.6674	15.46%
YoY %	6.95%	2.15%	7.56%	-2.08%	6.93%	0.89%	-	-
Horiz. %	124.15%	116.07%	113.63%	105.64%	107.89%	100.89%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 527,975
RPS	96.06	95.49	94.63	94.76	95.38	94.93	92.70	2.39%
YoY %	0.60%	0.91%	-0.14%	-0.65%	0.47%	2.41%	-	-
Horiz. %	103.62%	103.01%	102.08%	102.22%	102.89%	102.41%	100.00%	-
EPS	50.77	50.22	49.77	43.36	43.33	42.53	40.57	16.07%
YoY %	1.10%	0.90%	14.78%	0.07%	1.88%	4.83%	-	-
Horiz. %	125.14%	123.79%	122.68%	106.88%	106.80%	104.83%	100.00%	-
DPS	32.51	19.49	38.78	24.24	32.32	19.39	38.78	-11.06%
YoY %	66.80%	-49.74%	59.98%	-25.00%	66.68%	-50.00%	-	-
Horiz. %	83.83%	50.26%	100.00%	62.51%	83.34%	50.00%	100.00%	-
NAPS	2.0191	1.8863	1.8371	1.7077	1.744	1.6312	1.6164	15.93%
YoY %	7.04%	2.68%	7.58%	-2.08%	6.92%	0.92%	-	-
Horiz. %	124.91%	116.70%	113.65%	105.65%	107.89%	100.92%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	4.59	4.51	4.90	4.21	4.15	4.56	4.23	-
P/RPS	4.66	4.60	5.02	4.31	4.22	4.66	4.42	3.57%
YoY %	1.30%	-8.37%	16.47%	2.13%	-9.44%	5.43%	-	-
Horiz. %	105.43%	104.07%	113.57%	97.51%	95.48%	105.43%	100.00%	-
P/EPS	8.82	8.75	9.55	9.41	9.29	10.40	10.11	-8.67%
YoY %	0.80%	-8.38%	1.49%	1.29%	-10.67%	2.87%	-	-
Horiz. %	87.24%	86.55%	94.46%	93.08%	91.89%	102.87%	100.00%	-
EY	11.34	11.42	10.48	10.62	10.77	9.62	9.89	9.52%
YoY %	-0.70%	8.97%	-1.32%	-1.39%	11.95%	-2.73%	-	-
Horiz. %	114.66%	115.47%	105.97%	107.38%	108.90%	97.27%	100.00%	-
DY	7.26	4.43	8.16	5.94	8.03	4.39	9.46	-16.13%
YoY %	63.88%	-45.71%	37.37%	-26.03%	82.92%	-53.59%	-	-
Horiz. %	76.74%	46.83%	86.26%	62.79%	84.88%	46.41%	100.00%	-
P/NAPS	2.22	2.33	2.59	2.39	2.31	2.71	2.54	-8.56%
YoY %	-4.72%	-10.04%	8.37%	3.46%	-14.76%	6.69%	-	-
Horiz. %	87.40%	91.73%	101.97%	94.09%	90.94%	106.69%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	28/11/19	28/08/19	30/05/19	27/02/19	29/11/18	29/08/18	-
Price	4.53	4.50	4.70	4.20	4.20	3.94	5.15	-
P/RPS	4.60	4.59	4.82	4.30	4.27	4.02	5.39	-10.00%
YoY %	0.22%	-4.77%	12.09%	0.70%	6.22%	-25.42%	-	-
Horiz. %	85.34%	85.16%	89.42%	79.78%	79.22%	74.58%	100.00%	-
P/EPS	8.70	8.73	9.16	9.39	9.40	8.98	12.31	-20.60%
YoY %	-0.34%	-4.69%	-2.45%	-0.11%	4.68%	-27.05%	-	-
Horiz. %	70.67%	70.92%	74.41%	76.28%	76.36%	72.95%	100.00%	-
EY	11.49	11.45	10.92	10.65	10.64	11.13	8.13	25.85%
YoY %	0.35%	4.85%	2.54%	0.09%	-4.40%	36.90%	-	-
Horiz. %	141.33%	140.84%	134.32%	131.00%	130.87%	136.90%	100.00%	-
DY	7.36	4.44	8.51	5.95	7.94	5.08	7.77	-3.53%
YoY %	65.77%	-47.83%	43.03%	-25.06%	56.30%	-34.62%	-	-
Horiz. %	94.72%	57.14%	109.52%	76.58%	102.19%	65.38%	100.00%	-
P/NAPS	2.19	2.33	2.48	2.38	2.33	2.34	3.09	-20.45%
YoY %	-6.01%	-6.05%	4.20%	2.15%	-0.43%	-24.27%	-	-
Horiz. %	70.87%	75.40%	80.26%	77.02%	75.40%	75.73%	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