[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 51.57%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 191,703 96,174 380,733 286,911 190,689 95,796 373,932 -35.91%
PBT 108,690 56,932 186,955 143,371 94,682 47,981 171,730 -26.26%
Tax -26,326 -13,443 -49,066 -38,574 -25,539 -12,858 -37,599 -21.13%
NP 82,364 43,489 137,889 104,797 69,143 35,123 134,131 -27.73%
-
NP to SH 82,364 43,489 137,889 104,797 69,143 35,123 134,131 -27.73%
-
Tax Rate 24.22% 23.61% 26.24% 26.91% 26.97% 26.80% 21.89% -
Total Cost 109,339 52,685 242,844 182,114 121,546 60,673 239,801 -40.73%
-
Net Worth 564,885 587,979 536,870 555,259 519,551 536,578 498,377 8.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 77,750 77,474 103,056 103,045 51,522 51,499 87,398 -7.49%
Div Payout % 94.40% 178.15% 74.74% 98.33% 74.52% 146.63% 65.16% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 564,885 587,979 536,870 555,259 519,551 536,578 498,377 8.70%
NOSH 518,338 516,496 515,280 515,226 515,223 514,999 514,108 0.54%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 42.96% 45.22% 36.22% 36.53% 36.26% 36.66% 35.87% -
ROE 14.58% 7.40% 25.68% 18.87% 13.31% 6.55% 26.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 36.98 18.62 73.89 55.69 37.01 18.60 72.73 -36.26%
EPS 15.89 8.42 26.76 20.34 13.42 6.82 26.09 -28.12%
DPS 15.00 15.00 20.00 20.00 10.00 10.00 17.00 -7.99%
NAPS 1.0898 1.1384 1.0419 1.0777 1.0084 1.0419 0.9694 8.10%
Adjusted Per Share Value based on latest NOSH - 515,231
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.20 17.66 69.91 52.68 35.01 17.59 68.66 -35.91%
EPS 15.12 7.99 25.32 19.24 12.70 6.45 24.63 -27.74%
DPS 14.28 14.23 18.92 18.92 9.46 9.46 16.05 -7.48%
NAPS 1.0373 1.0797 0.9858 1.0196 0.954 0.9853 0.9151 8.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.14 4.25 3.74 3.70 3.90 3.87 3.84 -
P/RPS 13.90 22.82 5.06 6.64 10.54 20.81 5.28 90.54%
P/EPS 32.35 50.48 13.98 18.19 29.06 56.74 14.72 68.95%
EY 3.09 1.98 7.16 5.50 3.44 1.76 6.79 -40.80%
DY 2.92 3.53 5.35 5.41 2.56 2.58 4.43 -24.24%
P/NAPS 4.72 3.73 3.59 3.43 3.87 3.71 3.96 12.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 30/05/14 -
Price 5.13 4.60 4.18 3.90 3.70 3.90 3.86 -
P/RPS 13.87 24.70 5.66 7.00 10.00 20.97 5.31 89.55%
P/EPS 32.28 54.63 15.62 19.17 27.57 57.18 14.79 68.17%
EY 3.10 1.83 6.40 5.22 3.63 1.75 6.76 -40.50%
DY 2.92 3.26 4.78 5.13 2.70 2.56 4.40 -23.89%
P/NAPS 4.71 4.04 4.01 3.62 3.67 3.74 3.98 11.87%

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