[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 44.63%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 268,404 136,020 416,235 284,591 191,703 96,174 380,733 -20.73%
PBT 159,140 81,057 228,676 157,185 108,690 56,932 186,955 -10.15%
Tax -39,122 -19,970 -54,579 -38,060 -26,326 -13,443 -49,066 -13.97%
NP 120,018 61,087 174,097 119,125 82,364 43,489 137,889 -8.81%
-
NP to SH 120,018 61,087 174,097 119,125 82,364 43,489 137,889 -8.81%
-
Tax Rate 24.58% 24.64% 23.87% 24.21% 24.22% 23.61% 26.24% -
Total Cost 148,386 74,933 242,138 165,466 109,339 52,685 242,844 -27.92%
-
Net Worth 688,138 674,990 604,604 599,261 564,885 587,979 536,870 17.94%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 52,409 52,300 130,078 129,878 77,750 77,474 103,056 -36.20%
Div Payout % 43.67% 85.62% 74.72% 109.03% 94.40% 178.15% 74.74% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 688,138 674,990 604,604 599,261 564,885 587,979 536,870 17.94%
NOSH 524,096 523,005 520,313 519,515 518,338 516,496 515,280 1.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 44.72% 44.91% 41.83% 41.86% 42.96% 45.22% 36.22% -
ROE 17.44% 9.05% 28.80% 19.88% 14.58% 7.40% 25.68% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 51.21 26.01 80.00 54.78 36.98 18.62 73.89 -21.63%
EPS 22.90 11.68 33.46 22.93 15.89 8.42 26.76 -9.83%
DPS 10.00 10.00 25.00 25.00 15.00 15.00 20.00 -36.92%
NAPS 1.313 1.2906 1.162 1.1535 1.0898 1.1384 1.0419 16.62%
Adjusted Per Share Value based on latest NOSH - 522,173
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 49.28 24.98 76.43 52.26 35.20 17.66 69.91 -20.74%
EPS 22.04 11.22 31.97 21.87 15.12 7.99 25.32 -8.81%
DPS 9.62 9.60 23.89 23.85 14.28 14.23 18.92 -36.21%
NAPS 1.2636 1.2394 1.1102 1.1004 1.0373 1.0797 0.9858 17.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 5.80 5.69 5.10 5.00 5.14 4.25 3.74 -
P/RPS 11.33 21.88 6.38 9.13 13.90 22.82 5.06 70.90%
P/EPS 25.33 48.72 15.24 21.81 32.35 50.48 13.98 48.46%
EY 3.95 2.05 6.56 4.59 3.09 1.98 7.16 -32.66%
DY 1.72 1.76 4.90 5.00 2.92 3.53 5.35 -52.97%
P/NAPS 4.42 4.41 4.39 4.33 4.72 3.73 3.59 14.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 5.80 5.90 5.35 5.02 5.13 4.60 4.18 -
P/RPS 11.33 22.69 6.69 9.16 13.87 24.70 5.66 58.63%
P/EPS 25.33 50.51 15.99 21.89 32.28 54.63 15.62 37.90%
EY 3.95 1.98 6.25 4.57 3.10 1.83 6.40 -27.44%
DY 1.72 1.69 4.67 4.98 2.92 3.26 4.78 -49.31%
P/NAPS 4.42 4.57 4.60 4.35 4.71 4.04 4.01 6.68%

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