[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -68.46%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 416,235 284,591 191,703 96,174 380,733 286,911 190,689 68.19%
PBT 228,676 157,185 108,690 56,932 186,955 143,371 94,682 79.91%
Tax -54,579 -38,060 -26,326 -13,443 -49,066 -38,574 -25,539 65.83%
NP 174,097 119,125 82,364 43,489 137,889 104,797 69,143 84.97%
-
NP to SH 174,097 119,125 82,364 43,489 137,889 104,797 69,143 84.97%
-
Tax Rate 23.87% 24.21% 24.22% 23.61% 26.24% 26.91% 26.97% -
Total Cost 242,138 165,466 109,339 52,685 242,844 182,114 121,546 58.25%
-
Net Worth 604,604 599,261 564,885 587,979 536,870 555,259 519,551 10.62%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 130,078 129,878 77,750 77,474 103,056 103,045 51,522 85.30%
Div Payout % 74.72% 109.03% 94.40% 178.15% 74.74% 98.33% 74.52% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 604,604 599,261 564,885 587,979 536,870 555,259 519,551 10.62%
NOSH 520,313 519,515 518,338 516,496 515,280 515,226 515,223 0.65%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 41.83% 41.86% 42.96% 45.22% 36.22% 36.53% 36.26% -
ROE 28.80% 19.88% 14.58% 7.40% 25.68% 18.87% 13.31% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.00 54.78 36.98 18.62 73.89 55.69 37.01 67.10%
EPS 33.46 22.93 15.89 8.42 26.76 20.34 13.42 83.76%
DPS 25.00 25.00 15.00 15.00 20.00 20.00 10.00 84.09%
NAPS 1.162 1.1535 1.0898 1.1384 1.0419 1.0777 1.0084 9.90%
Adjusted Per Share Value based on latest NOSH - 516,496
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 76.43 52.26 35.20 17.66 69.91 52.68 35.01 68.20%
EPS 31.97 21.87 15.12 7.99 25.32 19.24 12.70 84.94%
DPS 23.89 23.85 14.28 14.23 18.92 18.92 9.46 85.34%
NAPS 1.1102 1.1004 1.0373 1.0797 0.9858 1.0196 0.954 10.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 5.10 5.00 5.14 4.25 3.74 3.70 3.90 -
P/RPS 6.38 9.13 13.90 22.82 5.06 6.64 10.54 -28.42%
P/EPS 15.24 21.81 32.35 50.48 13.98 18.19 29.06 -34.94%
EY 6.56 4.59 3.09 1.98 7.16 5.50 3.44 53.71%
DY 4.90 5.00 2.92 3.53 5.35 5.41 2.56 54.09%
P/NAPS 4.39 4.33 4.72 3.73 3.59 3.43 3.87 8.75%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 27/02/15 27/11/14 -
Price 5.35 5.02 5.13 4.60 4.18 3.90 3.70 -
P/RPS 6.69 9.16 13.87 24.70 5.66 7.00 10.00 -23.48%
P/EPS 15.99 21.89 32.28 54.63 15.62 19.17 27.57 -30.43%
EY 6.25 4.57 3.10 1.83 6.40 5.22 3.63 43.60%
DY 4.67 4.98 2.92 3.26 4.78 5.13 2.70 44.04%
P/NAPS 4.60 4.35 4.71 4.04 4.01 3.62 3.67 16.23%

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