[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

29-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- 108.95%

YoY- -4.0%

Quarter Report

Litrak - Q2 FY 2018 (Sep 17).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	126,217	523,897	396,025	263,727	128,974	534,235	403,073	-53.98%
YoY %	-75.91%	32.29%	50.16%	104.48%	-75.86%	32.54%	-	-
Horiz. %	31.31%	129.98%	98.25%	65.43%	32.00%	132.54%	100.00%	-
PBT	74,095	306,449	233,726	153,607	73,330	292,436	226,903	-52.67%
YoY %	-75.82%	31.11%	52.16%	109.47%	-74.92%	28.88%	-	-
Horiz. %	32.65%	135.06%	103.01%	67.70%	32.32%	128.88%	100.00%	-
Tax	-18,859	-77,895	-57,992	-38,388	-18,188	-71,402	-55,548	-51.42%
YoY %	75.79%	-34.32%	-51.07%	-111.06%	74.53%	-28.54%	-	-
Horiz. %	33.95%	140.23%	104.40%	69.11%	32.74%	128.54%	100.00%	-
NP	55,236	228,554	175,734	115,219	55,142	221,034	171,355	-53.08%
YoY %	-75.83%	30.06%	52.52%	108.95%	-75.05%	28.99%	-	-
Horiz. %	32.23%	133.38%	102.56%	67.24%	32.18%	128.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,236	228,554	175,734	115,219	55,142	221,034	171,355	-53.08%
YoY %	-75.83%	30.06%	52.52%	108.95%	-75.05%	28.99%	-	-
Horiz. %	32.23%	133.38%	102.56%	67.24%	32.18%	128.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	25.42%	24.81%	24.99%	24.80%	24.42%	24.48%	-
YoY %	0.12%	2.46%	-0.72%	0.77%	1.56%	-0.25%	-	-
Horiz. %	103.96%	103.84%	101.35%	102.08%	101.31%	99.75%	100.00%	-
Total Cost	70,981	295,343	220,291	148,508	73,832	313,201	231,718	-54.65%
YoY %	-75.97%	34.07%	48.34%	101.14%	-76.43%	35.16%	-	-
Horiz. %	30.63%	127.46%	95.07%	64.09%	31.86%	135.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,262	822,966	822,138	759,749	775,305	713,597	740,335	12.26%
YoY %	6.96%	0.10%	8.21%	-2.01%	8.65%	-3.61%	-	-
Horiz. %	118.90%	111.16%	111.05%	102.62%	104.72%	96.39%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	52,792	131,987	131,964	79,025	78,999	131,224	131,125	-45.56%
YoY %	-60.00%	0.02%	66.99%	0.03%	-39.80%	0.08%	-	-
Horiz. %	40.26%	100.66%	100.64%	60.27%	60.25%	100.08%	100.00%	-
Div Payout %	95.58%	57.75%	75.09%	68.59%	143.27%	59.37%	76.52%	-
YoY %	65.51%	-23.09%	9.48%	-52.13%	141.32%	-22.41%	-	-
Horiz. %	124.91%	75.47%	98.13%	89.64%	187.23%	77.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	880,262	822,966	822,138	759,749	775,305	713,597	740,335	12.26%
YoY %	6.96%	0.10%	8.21%	-2.01%	8.65%	-3.61%	-	-
Horiz. %	118.90%	111.16%	111.05%	102.62%	104.72%	96.39%	100.00%	-
NOSH	527,930	527,917	527,705	526,835	526,666	524,896	524,502	0.43%
YoY %	0.00%	0.04%	0.17%	0.03%	0.34%	0.08%	-	-
Horiz. %	100.65%	100.65%	100.61%	100.44%	100.41%	100.08%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	43.76%	43.63%	44.37%	43.69%	42.75%	41.37%	42.51%	-
YoY %	0.30%	-1.67%	1.56%	2.20%	3.34%	-2.68%	-	-
Horiz. %	102.94%	102.63%	104.38%	102.78%	100.56%	97.32%	100.00%	-
ROE	6.27%	27.77%	21.38%	15.17%	7.11%	30.97%	23.15%	-
YoY %	-77.42%	29.89%	40.94%	113.36%	-77.04%	33.78%	-	-
Horiz. %	27.08%	119.96%	92.35%	65.53%	30.71%	133.78%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	23.91	99.23	75.02	50.06	24.49	101.78	76.85	-54.18%
YoY %	-75.90%	32.27%	49.86%	104.41%	-75.94%	32.44%	-	-
Horiz. %	31.11%	129.12%	97.62%	65.14%	31.87%	132.44%	100.00%	-
EPS	10.46	43.34	33.34	21.87	10.47	42.11	32.67	-53.29%
YoY %	-75.87%	29.99%	52.45%	108.88%	-75.14%	28.90%	-	-
Horiz. %	32.02%	132.66%	102.05%	66.94%	32.05%	128.90%	100.00%	-
DPS	10.00	25.00	25.00	15.00	15.00	25.00	25.00	-45.80%
YoY %	-60.00%	0.00%	66.67%	0.00%	-40.00%	0.00%	-	-
Horiz. %	40.00%	100.00%	100.00%	60.00%	60.00%	100.00%	100.00%	-
NAPS	1.6674	1.5588	1.5575	1.4421	1.4721	1.3595	1.4115	11.78%
YoY %	6.97%	0.08%	8.00%	-2.04%	8.28%	-3.68%	-	-
Horiz. %	118.13%	110.44%	110.34%	102.17%	104.29%	96.32%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 526,991
RPS	23.18	96.20	72.72	48.43	23.68	98.10	74.01	-53.97%
YoY %	-75.90%	32.29%	50.15%	104.52%	-75.86%	32.55%	-	-
Horiz. %	31.32%	129.98%	98.26%	65.44%	32.00%	132.55%	100.00%	-
EPS	10.14	41.97	32.27	21.16	10.13	40.59	31.46	-53.08%
YoY %	-75.84%	30.06%	52.50%	108.88%	-75.04%	29.02%	-	-
Horiz. %	32.23%	133.41%	102.57%	67.26%	32.20%	129.02%	100.00%	-
DPS	9.69	24.24	24.23	14.51	14.51	24.10	24.08	-45.58%
YoY %	-60.02%	0.04%	66.99%	0.00%	-39.79%	0.08%	-	-
Horiz. %	40.24%	100.66%	100.62%	60.26%	60.26%	100.08%	100.00%	-
NAPS	1.6164	1.5111	1.5096	1.3951	1.4236	1.3103	1.3594	12.27%
YoY %	6.97%	0.10%	8.21%	-2.00%	8.65%	-3.61%	-	-
Horiz. %	118.91%	111.16%	111.05%	102.63%	104.72%	96.39%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	4.23	5.69	5.55	5.80	5.89	6.02	5.88	-
P/RPS	17.69	5.73	7.40	11.59	24.05	5.91	7.65	75.13%
YoY %	208.73%	-22.57%	-36.15%	-51.81%	306.94%	-22.75%	-	-
Horiz. %	231.24%	74.90%	96.73%	151.50%	314.38%	77.25%	100.00%	-
P/EPS	40.43	13.14	16.67	26.52	56.26	14.30	18.00	71.76%
YoY %	207.69%	-21.18%	-37.14%	-52.86%	293.43%	-20.56%	-	-
Horiz. %	224.61%	73.00%	92.61%	147.33%	312.56%	79.44%	100.00%	-
EY	2.47	7.61	6.00	3.77	1.78	7.00	5.56	-41.86%
YoY %	-67.54%	26.83%	59.15%	111.80%	-74.57%	25.90%	-	-
Horiz. %	44.42%	136.87%	107.91%	67.81%	32.01%	125.90%	100.00%	-
DY	2.36	4.39	4.50	2.59	2.55	4.15	4.25	-32.51%
YoY %	-46.24%	-2.44%	73.75%	1.57%	-38.55%	-2.35%	-	-
Horiz. %	55.53%	103.29%	105.88%	60.94%	60.00%	97.65%	100.00%	-
P/NAPS	2.54	3.65	3.56	4.02	4.00	4.43	4.17	-28.20%
YoY %	-30.41%	2.53%	-11.44%	0.50%	-9.71%	6.24%	-	-
Horiz. %	60.91%	87.53%	85.37%	96.40%	95.92%	106.24%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	30/05/18	28/02/18	29/11/17	29/08/17	30/05/17	28/02/17	-
Price	5.15	4.30	5.85	5.85	5.86	5.90	5.81	-
P/RPS	21.54	4.33	7.80	11.69	23.93	5.80	7.56	101.36%
YoY %	397.46%	-44.49%	-33.28%	-51.15%	312.59%	-23.28%	-	-
Horiz. %	284.92%	57.28%	103.17%	154.63%	316.53%	76.72%	100.00%	-
P/EPS	49.22	9.93	17.57	26.75	55.97	14.01	17.78	97.52%
YoY %	395.67%	-43.48%	-34.32%	-52.21%	299.50%	-21.20%	-	-
Horiz. %	276.83%	55.85%	98.82%	150.45%	314.79%	78.80%	100.00%	-
EY	2.03	10.07	5.69	3.74	1.79	7.14	5.62	-49.37%
YoY %	-79.84%	76.98%	52.14%	108.94%	-74.93%	27.05%	-	-
Horiz. %	36.12%	179.18%	101.25%	66.55%	31.85%	127.05%	100.00%	-
DY	1.94	5.81	4.27	2.56	2.56	4.24	4.30	-41.26%
YoY %	-66.61%	36.07%	66.80%	0.00%	-39.62%	-1.40%	-	-
Horiz. %	45.12%	135.12%	99.30%	59.53%	59.53%	98.60%	100.00%	-
P/NAPS	3.09	2.76	3.76	4.06	3.98	4.34	4.12	-17.49%
YoY %	11.96%	-26.60%	-7.39%	2.01%	-8.29%	5.34%	-	-
Horiz. %	75.00%	66.99%	91.26%	98.54%	96.60%	105.34%	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