[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- 52.52%

YoY- 2.56%

Quarter Report

Litrak - Q3 FY 2018 (Dec 17).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	258,490	126,217	523,897	396,025	263,727	128,974	534,235	-38.34%
YoY %	104.80%	-75.91%	32.29%	50.16%	104.48%	-75.86%	-	-
Horiz. %	48.39%	23.63%	98.06%	74.13%	49.37%	24.14%	100.00%	-
PBT	155,047	74,095	306,449	233,726	153,607	73,330	292,436	-34.46%
YoY %	109.25%	-75.82%	31.11%	52.16%	109.47%	-74.92%	-	-
Horiz. %	53.02%	25.34%	104.79%	79.92%	52.53%	25.08%	100.00%	-
Tax	-39,247	-18,859	-77,895	-57,992	-38,388	-18,188	-71,402	-32.87%
YoY %	-108.11%	75.79%	-34.32%	-51.07%	-111.06%	74.53%	-	-
Horiz. %	54.97%	26.41%	109.09%	81.22%	53.76%	25.47%	100.00%	-
NP	115,800	55,236	228,554	175,734	115,219	55,142	221,034	-34.98%
YoY %	109.65%	-75.83%	30.06%	52.52%	108.95%	-75.05%	-	-
Horiz. %	52.39%	24.99%	103.40%	79.51%	52.13%	24.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,800	55,236	228,554	175,734	115,219	55,142	221,034	-34.98%
YoY %	109.65%	-75.83%	30.06%	52.52%	108.95%	-75.05%	-	-
Horiz. %	52.39%	24.99%	103.40%	79.51%	52.13%	24.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.31%	25.45%	25.42%	24.81%	24.99%	24.80%	24.42%	-
YoY %	-0.55%	0.12%	2.46%	-0.72%	0.77%	1.56%	-	-
Horiz. %	103.64%	104.22%	104.10%	101.60%	102.33%	101.56%	100.00%	-
Total Cost	142,690	70,981	295,343	220,291	148,508	73,832	313,201	-40.76%
YoY %	101.03%	-75.97%	34.07%	48.34%	101.14%	-76.43%	-	-
Horiz. %	45.56%	22.66%	94.30%	70.34%	47.42%	23.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	888,328	880,262	822,966	822,138	759,749	775,305	713,597	15.70%
YoY %	0.92%	6.96%	0.10%	8.21%	-2.01%	8.65%	-	-
Horiz. %	124.49%	123.36%	115.33%	115.21%	106.47%	108.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	52,804	52,792	131,987	131,964	79,025	78,999	131,224	-45.46%
YoY %	0.02%	-60.00%	0.02%	66.99%	0.03%	-39.80%	-	-
Horiz. %	40.24%	40.23%	100.58%	100.56%	60.22%	60.20%	100.00%	-
Div Payout %	45.60%	95.58%	57.75%	75.09%	68.59%	143.27%	59.37%	-
YoY %	-52.29%	65.51%	-23.09%	9.48%	-52.13%	141.32%	-	-
Horiz. %	76.81%	160.99%	97.27%	126.48%	115.53%	241.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	888,328	880,262	822,966	822,138	759,749	775,305	713,597	15.70%
YoY %	0.92%	6.96%	0.10%	8.21%	-2.01%	8.65%	-	-
Horiz. %	124.49%	123.36%	115.33%	115.21%	106.47%	108.65%	100.00%	-
NOSH	528,043	527,930	527,917	527,705	526,835	526,666	524,896	0.39%
YoY %	0.02%	0.00%	0.04%	0.17%	0.03%	0.34%	-	-
Horiz. %	100.60%	100.58%	100.58%	100.54%	100.37%	100.34%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	44.80%	43.76%	43.63%	44.37%	43.69%	42.75%	41.37%	-
YoY %	2.38%	0.30%	-1.67%	1.56%	2.20%	3.34%	-	-
Horiz. %	108.29%	105.78%	105.46%	107.25%	105.61%	103.34%	100.00%	-
ROE	13.04%	6.27%	27.77%	21.38%	15.17%	7.11%	30.97%	-
YoY %	107.97%	-77.42%	29.89%	40.94%	113.36%	-77.04%	-	-
Horiz. %	42.11%	20.25%	89.67%	69.03%	48.98%	22.96%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	48.95	23.91	99.23	75.02	50.06	24.49	101.78	-38.58%
YoY %	104.73%	-75.90%	32.27%	49.86%	104.41%	-75.94%	-	-
Horiz. %	48.09%	23.49%	97.49%	73.71%	49.18%	24.06%	100.00%	-
EPS	21.93	10.46	43.34	33.34	21.87	10.47	42.11	-35.24%
YoY %	109.66%	-75.87%	29.99%	52.45%	108.88%	-75.14%	-	-
Horiz. %	52.08%	24.84%	102.92%	79.17%	51.94%	24.86%	100.00%	-
DPS	10.00	10.00	25.00	25.00	15.00	15.00	25.00	-45.68%
YoY %	0.00%	-60.00%	0.00%	66.67%	0.00%	-40.00%	-	-
Horiz. %	40.00%	40.00%	100.00%	100.00%	60.00%	60.00%	100.00%	-
NAPS	1.6823	1.6674	1.5588	1.5575	1.4421	1.4721	1.3595	15.24%
YoY %	0.89%	6.97%	0.08%	8.00%	-2.04%	8.28%	-	-
Horiz. %	123.74%	122.65%	114.66%	114.56%	106.08%	108.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 527,705
RPS	47.46	23.18	96.20	72.72	48.43	23.68	98.10	-38.34%
YoY %	104.75%	-75.90%	32.29%	50.15%	104.52%	-75.86%	-	-
Horiz. %	48.38%	23.63%	98.06%	74.13%	49.37%	24.14%	100.00%	-
EPS	21.26	10.14	41.97	32.27	21.16	10.13	40.59	-34.99%
YoY %	109.66%	-75.84%	30.06%	52.50%	108.88%	-75.04%	-	-
Horiz. %	52.38%	24.98%	103.40%	79.50%	52.13%	24.96%	100.00%	-
DPS	9.70	9.69	24.24	24.23	14.51	14.51	24.10	-45.45%
YoY %	0.10%	-60.02%	0.04%	66.99%	0.00%	-39.79%	-	-
Horiz. %	40.25%	40.21%	100.58%	100.54%	60.21%	60.21%	100.00%	-
NAPS	1.6312	1.6164	1.5111	1.5096	1.3951	1.4236	1.3103	15.70%
YoY %	0.92%	6.97%	0.10%	8.21%	-2.00%	8.65%	-	-
Horiz. %	124.49%	123.36%	115.32%	115.21%	106.47%	108.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	4.56	4.23	5.69	5.55	5.80	5.89	6.02	-
P/RPS	9.32	17.69	5.73	7.40	11.59	24.05	5.91	35.44%
YoY %	-47.31%	208.73%	-22.57%	-36.15%	-51.81%	306.94%	-	-
Horiz. %	157.70%	299.32%	96.95%	125.21%	196.11%	406.94%	100.00%	-
P/EPS	20.79	40.43	13.14	16.67	26.52	56.26	14.30	28.30%
YoY %	-48.58%	207.69%	-21.18%	-37.14%	-52.86%	293.43%	-	-
Horiz. %	145.38%	282.73%	91.89%	116.57%	185.45%	393.43%	100.00%	-
EY	4.81	2.47	7.61	6.00	3.77	1.78	7.00	-22.11%
YoY %	94.74%	-67.54%	26.83%	59.15%	111.80%	-74.57%	-	-
Horiz. %	68.71%	35.29%	108.71%	85.71%	53.86%	25.43%	100.00%	-
DY	2.19	2.36	4.39	4.50	2.59	2.55	4.15	-34.67%
YoY %	-7.20%	-46.24%	-2.44%	73.75%	1.57%	-38.55%	-	-
Horiz. %	52.77%	56.87%	105.78%	108.43%	62.41%	61.45%	100.00%	-
P/NAPS	2.71	2.54	3.65	3.56	4.02	4.00	4.43	-27.91%
YoY %	6.69%	-30.41%	2.53%	-11.44%	0.50%	-9.71%	-	-
Horiz. %	61.17%	57.34%	82.39%	80.36%	90.74%	90.29%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	29/08/18	30/05/18	28/02/18	29/11/17	29/08/17	30/05/17	-
Price	3.94	5.15	4.30	5.85	5.85	5.86	5.90	-
P/RPS	8.05	21.54	4.33	7.80	11.69	23.93	5.80	24.40%
YoY %	-62.63%	397.46%	-44.49%	-33.28%	-51.15%	312.59%	-	-
Horiz. %	138.79%	371.38%	74.66%	134.48%	201.55%	412.59%	100.00%	-
P/EPS	17.97	49.22	9.93	17.57	26.75	55.97	14.01	18.03%
YoY %	-63.49%	395.67%	-43.48%	-34.32%	-52.21%	299.50%	-	-
Horiz. %	128.27%	351.32%	70.88%	125.41%	190.94%	399.50%	100.00%	-
EY	5.57	2.03	10.07	5.69	3.74	1.79	7.14	-15.24%
YoY %	174.38%	-79.84%	76.98%	52.14%	108.94%	-74.93%	-	-
Horiz. %	78.01%	28.43%	141.04%	79.69%	52.38%	25.07%	100.00%	-
DY	2.54	1.94	5.81	4.27	2.56	2.56	4.24	-28.91%
YoY %	30.93%	-66.61%	36.07%	66.80%	0.00%	-39.62%	-	-
Horiz. %	59.91%	45.75%	137.03%	100.71%	60.38%	60.38%	100.00%	-
P/NAPS	2.34	3.09	2.76	3.76	4.06	3.98	4.34	-33.73%
YoY %	-24.27%	11.96%	-26.60%	-7.39%	2.01%	-8.29%	-	-
Horiz. %	53.92%	71.20%	63.59%	86.64%	93.55%	91.71%	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