[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

29-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 109.65%

YoY- 0.5%

Quarter Report

Litrak - Q2 FY 2019 (Sep 18).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	128,840	516,034	389,584	258,490	126,217	523,897	396,025	-52.79%
YoY %	-75.03%	32.46%	50.72%	104.80%	-75.91%	32.29%	-	-
Horiz. %	32.53%	130.30%	98.37%	65.27%	31.87%	132.29%	100.00%	-
PBT	88,699	314,590	236,523	155,047	74,095	306,449	233,726	-47.67%
YoY %	-71.80%	33.01%	52.55%	109.25%	-75.82%	31.11%	-	-
Horiz. %	37.95%	134.60%	101.20%	66.34%	31.70%	131.11%	100.00%	-
Tax	-20,931	-78,480	-59,543	-39,247	-18,859	-77,895	-57,992	-49.40%
YoY %	73.33%	-31.80%	-51.71%	-108.11%	75.79%	-34.32%	-	-
Horiz. %	36.09%	135.33%	102.67%	67.68%	32.52%	134.32%	100.00%	-
NP	67,768	236,110	176,980	115,800	55,236	228,554	175,734	-47.11%
YoY %	-71.30%	33.41%	52.83%	109.65%	-75.83%	30.06%	-	-
Horiz. %	38.56%	134.36%	100.71%	65.90%	31.43%	130.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,768	236,110	176,980	115,800	55,236	228,554	175,734	-47.11%
YoY %	-71.30%	33.41%	52.83%	109.65%	-75.83%	30.06%	-	-
Horiz. %	38.56%	134.36%	100.71%	65.90%	31.43%	130.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.60%	24.95%	25.17%	25.31%	25.45%	25.42%	24.81%	-
YoY %	-5.41%	-0.87%	-0.55%	-0.55%	0.12%	2.46%	-	-
Horiz. %	95.12%	100.56%	101.45%	102.02%	102.58%	102.46%	100.00%	-
Total Cost	61,072	279,924	212,604	142,690	70,981	295,343	220,291	-57.58%
YoY %	-78.18%	31.66%	49.00%	101.03%	-75.97%	34.07%	-	-
Horiz. %	27.72%	127.07%	96.51%	64.77%	32.22%	134.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,000,496	930,029	949,775	888,328	880,262	822,966	822,138	14.02%
YoY %	7.58%	-2.08%	6.92%	0.92%	6.96%	0.10%	-	-
Horiz. %	121.69%	113.12%	115.53%	108.05%	107.07%	100.10%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	52,805	131,993	131,993	52,804	52,792	131,987	131,964	-45.78%
YoY %	-59.99%	0.00%	149.97%	0.02%	-60.00%	0.02%	-	-
Horiz. %	40.01%	100.02%	100.02%	40.01%	40.00%	100.02%	100.00%	-
Div Payout %	77.92%	55.90%	74.58%	45.60%	95.58%	57.75%	75.09%	-
YoY %	39.39%	-25.05%	63.55%	-52.29%	65.51%	-23.09%	-	-
Horiz. %	103.77%	74.44%	99.32%	60.73%	127.29%	76.91%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,000,496	930,029	949,775	888,328	880,262	822,966	822,138	14.02%
YoY %	7.58%	-2.08%	6.92%	0.92%	6.96%	0.10%	-	-
Horiz. %	121.69%	113.12%	115.53%	108.05%	107.07%	100.10%	100.00%	-
NOSH	528,068	527,975	527,975	528,043	527,930	527,917	527,705	0.04%
YoY %	0.02%	0.00%	-0.01%	0.02%	0.00%	0.04%	-	-
Horiz. %	100.07%	100.05%	100.05%	100.06%	100.04%	100.04%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	52.60%	45.75%	45.43%	44.80%	43.76%	43.63%	44.37%	-
YoY %	14.97%	0.70%	1.41%	2.38%	0.30%	-1.67%	-	-
Horiz. %	118.55%	103.11%	102.39%	100.97%	98.63%	98.33%	100.00%	-
ROE	6.77%	25.39%	18.63%	13.04%	6.27%	27.77%	21.38%	-
YoY %	-73.34%	36.29%	42.87%	107.97%	-77.42%	29.89%	-	-
Horiz. %	31.67%	118.76%	87.14%	60.99%	29.33%	129.89%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	24.40	97.74	73.79	48.95	23.91	99.23	75.02	-52.80%
YoY %	-75.04%	32.46%	50.75%	104.73%	-75.90%	32.27%	-	-
Horiz. %	32.52%	130.29%	98.36%	65.25%	31.87%	132.27%	100.00%	-
EPS	12.83	44.72	33.52	21.93	10.46	43.34	33.34	-47.18%
YoY %	-71.31%	33.41%	52.85%	109.66%	-75.87%	29.99%	-	-
Horiz. %	38.48%	134.13%	100.54%	65.78%	31.37%	129.99%	100.00%	-
DPS	10.00	25.00	25.00	10.00	10.00	25.00	25.00	-45.80%
YoY %	-60.00%	0.00%	150.00%	0.00%	-60.00%	0.00%	-	-
Horiz. %	40.00%	100.00%	100.00%	40.00%	40.00%	100.00%	100.00%	-
NAPS	1.8947	1.7615	1.7989	1.6823	1.6674	1.5588	1.5575	13.99%
YoY %	7.56%	-2.08%	6.93%	0.89%	6.97%	0.08%	-	-
Horiz. %	121.65%	113.10%	115.50%	108.01%	107.06%	100.08%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 528,020
RPS	23.66	94.76	71.54	47.46	23.18	96.20	72.72	-52.79%
YoY %	-75.03%	32.46%	50.74%	104.75%	-75.90%	32.29%	-	-
Horiz. %	32.54%	130.31%	98.38%	65.26%	31.88%	132.29%	100.00%	-
EPS	12.44	43.36	32.50	21.26	10.14	41.97	32.27	-47.12%
YoY %	-71.31%	33.42%	52.87%	109.66%	-75.84%	30.06%	-	-
Horiz. %	38.55%	134.37%	100.71%	65.88%	31.42%	130.06%	100.00%	-
DPS	9.70	24.24	24.24	9.70	9.69	24.24	24.23	-45.77%
YoY %	-59.98%	0.00%	149.90%	0.10%	-60.02%	0.04%	-	-
Horiz. %	40.03%	100.04%	100.04%	40.03%	39.99%	100.04%	100.00%	-
NAPS	1.8371	1.7077	1.744	1.6312	1.6164	1.5111	1.5096	14.02%
YoY %	7.58%	-2.08%	6.92%	0.92%	6.97%	0.10%	-	-
Horiz. %	121.69%	113.12%	115.53%	108.06%	107.07%	100.10%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	4.90	4.21	4.15	4.56	4.23	5.69	5.55	-
P/RPS	20.08	4.31	5.62	9.32	17.69	5.73	7.40	94.90%
YoY %	365.89%	-23.31%	-39.70%	-47.31%	208.73%	-22.57%	-	-
Horiz. %	271.35%	58.24%	75.95%	125.95%	239.05%	77.43%	100.00%	-
P/EPS	38.18	9.41	12.38	20.79	40.43	13.14	16.67	74.01%
YoY %	305.74%	-23.99%	-40.45%	-48.58%	207.69%	-21.18%	-	-
Horiz. %	229.03%	56.45%	74.27%	124.72%	242.53%	78.82%	100.00%	-
EY	2.62	10.62	8.08	4.81	2.47	7.61	6.00	-42.53%
YoY %	-75.33%	31.44%	67.98%	94.74%	-67.54%	26.83%	-	-
Horiz. %	43.67%	177.00%	134.67%	80.17%	41.17%	126.83%	100.00%	-
DY	2.04	5.94	6.02	2.19	2.36	4.39	4.50	-41.07%
YoY %	-65.66%	-1.33%	174.89%	-7.20%	-46.24%	-2.44%	-	-
Horiz. %	45.33%	132.00%	133.78%	48.67%	52.44%	97.56%	100.00%	-
P/NAPS	2.59	2.39	2.31	2.71	2.54	3.65	3.56	-19.15%
YoY %	8.37%	3.46%	-14.76%	6.69%	-30.41%	2.53%	-	-
Horiz. %	72.75%	67.13%	64.89%	76.12%	71.35%	102.53%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	30/05/19	27/02/19	29/11/18	29/08/18	30/05/18	28/02/18	-
Price	4.70	4.20	4.20	3.94	5.15	4.30	5.85	-
P/RPS	19.26	4.30	5.69	8.05	21.54	4.33	7.80	82.98%
YoY %	347.91%	-24.43%	-29.32%	-62.63%	397.46%	-44.49%	-	-
Horiz. %	246.92%	55.13%	72.95%	103.21%	276.15%	55.51%	100.00%	-
P/EPS	36.62	9.39	12.53	17.97	49.22	9.93	17.57	63.38%
YoY %	289.99%	-25.06%	-30.27%	-63.49%	395.67%	-43.48%	-	-
Horiz. %	208.42%	53.44%	71.31%	102.28%	280.14%	56.52%	100.00%	-
EY	2.73	10.65	7.98	5.57	2.03	10.07	5.69	-38.79%
YoY %	-74.37%	33.46%	43.27%	174.38%	-79.84%	76.98%	-	-
Horiz. %	47.98%	187.17%	140.25%	97.89%	35.68%	176.98%	100.00%	-
DY	2.13	5.95	5.95	2.54	1.94	5.81	4.27	-37.18%
YoY %	-64.20%	0.00%	134.25%	30.93%	-66.61%	36.07%	-	-
Horiz. %	49.88%	139.34%	139.34%	59.48%	45.43%	136.07%	100.00%	-
P/NAPS	2.48	2.38	2.33	2.34	3.09	2.76	3.76	-24.28%
YoY %	4.20%	2.15%	-0.43%	-24.27%	11.96%	-26.60%	-	-
Horiz. %	65.96%	63.30%	61.97%	62.23%	82.18%	73.40%	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