[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 89.39%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 136,020 416,235 284,591 191,703 96,174 380,733 286,911 -39.22%
PBT 81,057 228,676 157,185 108,690 56,932 186,955 143,371 -31.65%
Tax -19,970 -54,579 -38,060 -26,326 -13,443 -49,066 -38,574 -35.55%
NP 61,087 174,097 119,125 82,364 43,489 137,889 104,797 -30.24%
-
NP to SH 61,087 174,097 119,125 82,364 43,489 137,889 104,797 -30.24%
-
Tax Rate 24.64% 23.87% 24.21% 24.22% 23.61% 26.24% 26.91% -
Total Cost 74,933 242,138 165,466 109,339 52,685 242,844 182,114 -44.70%
-
Net Worth 674,990 604,604 599,261 564,885 587,979 536,870 555,259 13.91%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 52,300 130,078 129,878 77,750 77,474 103,056 103,045 -36.39%
Div Payout % 85.62% 74.72% 109.03% 94.40% 178.15% 74.74% 98.33% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 674,990 604,604 599,261 564,885 587,979 536,870 555,259 13.91%
NOSH 523,005 520,313 519,515 518,338 516,496 515,280 515,226 1.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 44.91% 41.83% 41.86% 42.96% 45.22% 36.22% 36.53% -
ROE 9.05% 28.80% 19.88% 14.58% 7.40% 25.68% 18.87% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.01 80.00 54.78 36.98 18.62 73.89 55.69 -39.83%
EPS 11.68 33.46 22.93 15.89 8.42 26.76 20.34 -30.93%
DPS 10.00 25.00 25.00 15.00 15.00 20.00 20.00 -37.03%
NAPS 1.2906 1.162 1.1535 1.0898 1.1384 1.0419 1.0777 12.78%
Adjusted Per Share Value based on latest NOSH - 520,415
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.98 76.43 52.26 35.20 17.66 69.91 52.68 -39.21%
EPS 11.22 31.97 21.87 15.12 7.99 25.32 19.24 -30.22%
DPS 9.60 23.89 23.85 14.28 14.23 18.92 18.92 -36.41%
NAPS 1.2394 1.1102 1.1004 1.0373 1.0797 0.9858 1.0196 13.91%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 5.69 5.10 5.00 5.14 4.25 3.74 3.70 -
P/RPS 21.88 6.38 9.13 13.90 22.82 5.06 6.64 121.59%
P/EPS 48.72 15.24 21.81 32.35 50.48 13.98 18.19 92.97%
EY 2.05 6.56 4.59 3.09 1.98 7.16 5.50 -48.23%
DY 1.76 4.90 5.00 2.92 3.53 5.35 5.41 -52.73%
P/NAPS 4.41 4.39 4.33 4.72 3.73 3.59 3.43 18.25%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 27/02/15 -
Price 5.90 5.35 5.02 5.13 4.60 4.18 3.90 -
P/RPS 22.69 6.69 9.16 13.87 24.70 5.66 7.00 119.18%
P/EPS 50.51 15.99 21.89 32.28 54.63 15.62 19.17 90.87%
EY 1.98 6.25 4.57 3.10 1.83 6.40 5.22 -47.63%
DY 1.69 4.67 4.98 2.92 3.26 4.78 5.13 -52.33%
P/NAPS 4.57 4.60 4.35 4.71 4.04 4.01 3.62 16.82%

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