[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

27-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

31-Dec-2019 [#3]

Profit Trend

QoQ- 51.64%

YoY- 17.17%

Quarter Report

Litrak - Q3 FY 2020 (Dec 19).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Cumulative Result
Revenue	190,313	66,712	503,844	392,358	260,030	128,840	516,034	-48.47%
YoY %	185.28%	-86.76%	28.41%	50.89%	101.82%	-75.03%	-	-
Horiz. %	36.88%	12.93%	97.64%	76.03%	50.39%	24.97%	100.00%	-
PBT	126,899	36,127	342,883	271,901	179,131	88,699	314,590	-45.31%
YoY %	251.26%	-89.46%	26.11%	51.79%	101.95%	-71.80%	-	-
Horiz. %	40.34%	11.48%	108.99%	86.43%	56.94%	28.20%	100.00%	-
Tax	-29,144	-8,922	-80,967	-64,535	-42,382	-20,931	-78,480	-48.24%
YoY %	-226.65%	88.98%	-25.46%	-52.27%	-102.48%	73.33%	-	-
Horiz. %	37.14%	11.37%	103.17%	82.23%	54.00%	26.67%	100.00%	-
NP	97,755	27,205	261,916	207,366	136,749	67,768	236,110	-44.36%
YoY %	259.33%	-89.61%	26.31%	51.64%	101.79%	-71.30%	-	-
Horiz. %	41.40%	11.52%	110.93%	87.83%	57.92%	28.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,755	27,205	261,916	207,366	136,749	67,768	236,110	-44.36%
YoY %	259.33%	-89.61%	26.31%	51.64%	101.79%	-71.30%	-	-
Horiz. %	41.40%	11.52%	110.93%	87.83%	57.92%	28.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.97%	24.70%	23.61%	23.73%	23.66%	23.60%	24.95%	-
YoY %	-7.00%	4.62%	-0.51%	0.30%	0.25%	-5.41%	-	-
Horiz. %	92.06%	99.00%	94.63%	95.11%	94.83%	94.59%	100.00%	-
Total Cost	92,558	39,507	241,928	184,992	123,281	61,072	279,924	-52.08%
YoY %	134.28%	-83.67%	30.78%	50.06%	101.86%	-78.18%	-	-
Horiz. %	33.07%	14.11%	86.43%	66.09%	44.04%	21.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,125,345	1,103,989	1,074,277	1,099,569	1,027,294	1,000,496	930,029	13.51%
YoY %	1.93%	2.77%	-2.30%	7.04%	2.68%	7.58%	-	-
Horiz. %	121.00%	118.70%	115.51%	118.23%	110.46%	107.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	53,233	53,135	132,830	132,798	53,079	52,805	131,993	-45.32%
YoY %	0.18%	-60.00%	0.02%	150.19%	0.52%	-59.99%	-	-
Horiz. %	40.33%	40.26%	100.63%	100.61%	40.21%	40.01%	100.00%	-
Div Payout %	54.46%	195.31%	50.71%	64.04%	38.82%	77.92%	55.90%	-
YoY %	-72.12%	285.15%	-20.82%	64.97%	-50.18%	39.39%	-	-
Horiz. %	97.42%	349.39%	90.72%	114.56%	69.45%	139.39%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,125,345	1,103,989	1,074,277	1,099,569	1,027,294	1,000,496	930,029	13.51%
YoY %	1.93%	2.77%	-2.30%	7.04%	2.68%	7.58%	-	-
Horiz. %	121.00%	118.70%	115.51%	118.23%	110.46%	107.58%	100.00%	-
NOSH	532,765	531,371	531,341	531,273	530,877	528,068	527,975	0.60%
YoY %	0.26%	0.01%	0.01%	0.07%	0.53%	0.02%	-	-
Horiz. %	100.91%	100.64%	100.64%	100.62%	100.55%	100.02%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	51.37%	40.78%	51.98%	52.85%	52.59%	52.60%	45.75%	-
YoY %	25.97%	-21.55%	-1.65%	0.49%	-0.02%	14.97%	-	-
Horiz. %	112.28%	89.14%	113.62%	115.52%	114.95%	114.97%	100.00%	-
ROE	8.69%	2.46%	24.38%	18.86%	13.31%	6.77%	25.39%	-
YoY %	253.25%	-89.91%	29.27%	41.70%	96.60%	-73.34%	-	-
Horiz. %	34.23%	9.69%	96.02%	74.28%	52.42%	26.66%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	35.75	12.56	94.83	73.86	48.99	24.40	97.74	-48.76%
YoY %	184.63%	-86.76%	28.39%	50.77%	100.78%	-75.04%	-	-
Horiz. %	36.58%	12.85%	97.02%	75.57%	50.12%	24.96%	100.00%	-
EPS	18.38	5.12	49.39	39.12	25.83	12.83	44.72	-44.63%
YoY %	258.98%	-89.63%	26.25%	51.45%	101.33%	-71.31%	-	-
Horiz. %	41.10%	11.45%	110.44%	87.48%	57.76%	28.69%	100.00%	-
DPS	10.00	10.00	25.00	25.00	10.00	10.00	25.00	-45.62%
YoY %	0.00%	-60.00%	0.00%	150.00%	0.00%	-60.00%	-	-
Horiz. %	40.00%	40.00%	100.00%	100.00%	40.00%	40.00%	100.00%	-
NAPS	2.114	2.0777	2.0219	2.07	1.9354	1.8947	1.7615	12.89%
YoY %	1.75%	2.76%	-2.32%	6.95%	2.15%	7.56%	-	-
Horiz. %	120.01%	117.95%	114.78%	117.51%	109.87%	107.56%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 531,273
RPS	34.95	12.25	92.52	72.05	47.75	23.66	94.76	-48.47%
YoY %	185.31%	-86.76%	28.41%	50.89%	101.82%	-75.03%	-	-
Horiz. %	36.88%	12.93%	97.64%	76.03%	50.39%	24.97%	100.00%	-
EPS	17.95	5.00	48.09	38.08	25.11	12.44	43.36	-44.36%
YoY %	259.00%	-89.60%	26.29%	51.65%	101.85%	-71.31%	-	-
Horiz. %	41.40%	11.53%	110.91%	87.82%	57.91%	28.69%	100.00%	-
DPS	9.77	9.76	24.39	24.38	9.75	9.70	24.24	-45.34%
YoY %	0.10%	-59.98%	0.04%	150.05%	0.52%	-59.98%	-	-
Horiz. %	40.31%	40.26%	100.62%	100.58%	40.22%	40.02%	100.00%	-
NAPS	2.0664	2.0272	1.9726	2.0191	1.8863	1.8371	1.7077	13.51%
YoY %	1.93%	2.77%	-2.30%	7.04%	2.68%	7.58%	-	-
Horiz. %	121.00%	118.71%	115.51%	118.24%	110.46%	107.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	3.98	4.20	3.70	4.59	4.51	4.90	4.21	-
P/RPS	11.13	33.45	3.90	6.21	9.21	20.08	4.31	87.90%
YoY %	-66.73%	757.69%	-37.20%	-32.57%	-54.13%	365.89%	-	-
Horiz. %	258.24%	776.10%	90.49%	144.08%	213.69%	465.89%	100.00%	-
P/EPS	21.67	82.03	7.51	11.76	17.51	38.18	9.41	74.12%
YoY %	-73.58%	992.28%	-36.14%	-32.84%	-54.14%	305.74%	-	-
Horiz. %	230.29%	871.73%	79.81%	124.97%	186.08%	405.74%	100.00%	-
EY	4.61	1.22	13.32	8.50	5.71	2.62	10.62	-42.58%
YoY %	277.87%	-90.84%	56.71%	48.86%	117.94%	-75.33%	-	-
Horiz. %	43.41%	11.49%	125.42%	80.04%	53.77%	24.67%	100.00%	-
DY	2.51	2.38	6.76	5.45	2.22	2.04	5.94	-43.60%
YoY %	5.46%	-64.79%	24.04%	145.50%	8.82%	-65.66%	-	-
Horiz. %	42.26%	40.07%	113.80%	91.75%	37.37%	34.34%	100.00%	-
P/NAPS	1.88	2.02	1.83	2.22	2.33	2.59	2.39	-14.74%
YoY %	-6.93%	10.38%	-17.57%	-4.72%	-10.04%	8.37%	-	-
Horiz. %	78.66%	84.52%	76.57%	92.89%	97.49%	108.37%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	27/08/20	29/06/20	27/02/20	28/11/19	28/08/19	30/05/19	-
Price	3.99	4.09	4.18	4.53	4.50	4.70	4.20	-
P/RPS	11.16	32.58	4.41	6.13	9.19	19.26	4.30	88.52%
YoY %	-65.75%	638.78%	-28.06%	-33.30%	-52.28%	347.91%	-	-
Horiz. %	259.53%	757.67%	102.56%	142.56%	213.72%	447.91%	100.00%	-
P/EPS	21.73	79.88	8.48	11.60	17.47	36.62	9.39	74.68%
YoY %	-72.80%	841.98%	-26.90%	-33.60%	-52.29%	289.99%	-	-
Horiz. %	231.42%	850.69%	90.31%	123.54%	186.05%	389.99%	100.00%	-
EY	4.60	1.25	11.79	8.62	5.73	2.73	10.65	-42.77%
YoY %	268.00%	-89.40%	36.77%	50.44%	109.89%	-74.37%	-	-
Horiz. %	43.19%	11.74%	110.70%	80.94%	53.80%	25.63%	100.00%	-
DY	2.51	2.44	5.98	5.52	2.22	2.13	5.95	-43.66%
YoY %	2.87%	-59.20%	8.33%	148.65%	4.23%	-64.20%	-	-
Horiz. %	42.18%	41.01%	100.50%	92.77%	37.31%	35.80%	100.00%	-
P/NAPS	1.89	1.97	2.07	2.19	2.33	2.48	2.38	-14.20%
YoY %	-4.06%	-4.83%	-5.48%	-6.01%	-6.05%	4.20%	-	-
Horiz. %	79.41%	82.77%	86.97%	92.02%	97.90%	104.20%	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