[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 28.99%

YoY- 26.96%

Quarter Report

Litrak - Q4 FY 2017 (Mar 17).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	396,025	263,727	128,974	534,235	403,073	268,404	136,020	103.50%
YoY %	50.16%	104.48%	-75.86%	32.54%	50.17%	97.33%	-	-
Horiz. %	291.15%	193.89%	94.82%	392.76%	296.33%	197.33%	100.00%	-
PBT	233,726	153,607	73,330	292,436	226,903	159,140	81,057	102.19%
YoY %	52.16%	109.47%	-74.92%	28.88%	42.58%	96.33%	-	-
Horiz. %	288.35%	189.50%	90.47%	360.78%	279.93%	196.33%	100.00%	-
Tax	-57,992	-38,388	-18,188	-71,402	-55,548	-39,122	-19,970	103.14%
YoY %	-51.07%	-111.06%	74.53%	-28.54%	-41.99%	-95.90%	-	-
Horiz. %	290.40%	192.23%	91.08%	357.55%	278.16%	195.90%	100.00%	-
NP	175,734	115,219	55,142	221,034	171,355	120,018	61,087	101.88%
YoY %	52.52%	108.95%	-75.05%	28.99%	42.77%	96.47%	-	-
Horiz. %	287.68%	188.61%	90.27%	361.83%	280.51%	196.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,734	115,219	55,142	221,034	171,355	120,018	61,087	101.88%
YoY %	52.52%	108.95%	-75.05%	28.99%	42.77%	96.47%	-	-
Horiz. %	287.68%	188.61%	90.27%	361.83%	280.51%	196.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.81%	24.99%	24.80%	24.42%	24.48%	24.58%	24.64%	-
YoY %	-0.72%	0.77%	1.56%	-0.25%	-0.41%	-0.24%	-	-
Horiz. %	100.69%	101.42%	100.65%	99.11%	99.35%	99.76%	100.00%	-
Total Cost	220,291	148,508	73,832	313,201	231,718	148,386	74,933	104.81%
YoY %	48.34%	101.14%	-76.43%	35.16%	56.16%	98.02%	-	-
Horiz. %	293.98%	198.19%	98.53%	417.97%	309.23%	198.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	822,138	759,749	775,305	713,597	740,335	688,138	674,990	14.00%
YoY %	8.21%	-2.01%	8.65%	-3.61%	7.59%	1.95%	-	-
Horiz. %	121.80%	112.56%	114.86%	105.72%	109.68%	101.95%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	131,964	79,025	78,999	131,224	131,125	52,409	52,300	85.02%
YoY %	66.99%	0.03%	-39.80%	0.08%	150.20%	0.21%	-	-
Horiz. %	252.32%	151.10%	151.05%	250.91%	250.72%	100.21%	100.00%	-
Div Payout %	75.09%	68.59%	143.27%	59.37%	76.52%	43.67%	85.62%	-
YoY %	9.48%	-52.13%	141.32%	-22.41%	75.22%	-49.00%	-	-
Horiz. %	87.70%	80.11%	167.33%	69.34%	89.37%	51.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	822,138	759,749	775,305	713,597	740,335	688,138	674,990	14.00%
YoY %	8.21%	-2.01%	8.65%	-3.61%	7.59%	1.95%	-	-
Horiz. %	121.80%	112.56%	114.86%	105.72%	109.68%	101.95%	100.00%	-
NOSH	527,705	526,835	526,666	524,896	524,502	524,096	523,005	0.59%
YoY %	0.17%	0.03%	0.34%	0.08%	0.08%	0.21%	-	-
Horiz. %	100.90%	100.73%	100.70%	100.36%	100.29%	100.21%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	44.37%	43.69%	42.75%	41.37%	42.51%	44.72%	44.91%	-
YoY %	1.56%	2.20%	3.34%	-2.68%	-4.94%	-0.42%	-	-
Horiz. %	98.80%	97.28%	95.19%	92.12%	94.66%	99.58%	100.00%	-
ROE	21.38%	15.17%	7.11%	30.97%	23.15%	17.44%	9.05%	-
YoY %	40.94%	113.36%	-77.04%	33.78%	32.74%	92.71%	-	-
Horiz. %	236.24%	167.62%	78.56%	342.21%	255.80%	192.71%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	75.02	50.06	24.49	101.78	76.85	51.21	26.01	102.23%
YoY %	49.86%	104.41%	-75.94%	32.44%	50.07%	96.89%	-	-
Horiz. %	288.43%	192.46%	94.16%	391.31%	295.46%	196.89%	100.00%	-
EPS	33.34	21.87	10.47	42.11	32.67	22.90	11.68	100.84%
YoY %	52.45%	108.88%	-75.14%	28.90%	42.66%	96.06%	-	-
Horiz. %	285.45%	187.24%	89.64%	360.53%	279.71%	196.06%	100.00%	-
DPS	25.00	15.00	15.00	25.00	25.00	10.00	10.00	83.89%
YoY %	66.67%	0.00%	-40.00%	0.00%	150.00%	0.00%	-	-
Horiz. %	250.00%	150.00%	150.00%	250.00%	250.00%	100.00%	100.00%	-
NAPS	1.5575	1.4421	1.4721	1.3595	1.4115	1.313	1.2906	13.31%
YoY %	8.00%	-2.04%	8.28%	-3.68%	7.50%	1.74%	-	-
Horiz. %	120.68%	111.74%	114.06%	105.34%	109.37%	101.74%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 526,260
RPS	72.72	48.43	23.68	98.10	74.01	49.28	24.98	103.48%
YoY %	50.15%	104.52%	-75.86%	32.55%	50.18%	97.28%	-	-
Horiz. %	291.11%	193.88%	94.80%	392.71%	296.28%	197.28%	100.00%	-
EPS	32.27	21.16	10.13	40.59	31.46	22.04	11.22	101.85%
YoY %	52.50%	108.88%	-75.04%	29.02%	42.74%	96.43%	-	-
Horiz. %	287.61%	188.59%	90.29%	361.76%	280.39%	196.43%	100.00%	-
DPS	24.23	14.51	14.51	24.10	24.08	9.62	9.60	85.06%
YoY %	66.99%	0.00%	-39.79%	0.08%	150.31%	0.21%	-	-
Horiz. %	252.40%	151.15%	151.15%	251.04%	250.83%	100.21%	100.00%	-
NAPS	1.5096	1.3951	1.4236	1.3103	1.3594	1.2636	1.2394	14.01%
YoY %	8.21%	-2.00%	8.65%	-3.61%	7.58%	1.95%	-	-
Horiz. %	121.80%	112.56%	114.86%	105.72%	109.68%	101.95%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	5.55	5.80	5.89	6.02	5.88	5.80	5.69	-
P/RPS	7.40	11.59	24.05	5.91	7.65	11.33	21.88	-51.36%
YoY %	-36.15%	-51.81%	306.94%	-22.75%	-32.48%	-48.22%	-	-
Horiz. %	33.82%	52.97%	109.92%	27.01%	34.96%	51.78%	100.00%	-
P/EPS	16.67	26.52	56.26	14.30	18.00	25.33	48.72	-50.98%
YoY %	-37.14%	-52.86%	293.43%	-20.56%	-28.94%	-48.01%	-	-
Horiz. %	34.22%	54.43%	115.48%	29.35%	36.95%	51.99%	100.00%	-
EY	6.00	3.77	1.78	7.00	5.56	3.95	2.05	104.21%
YoY %	59.15%	111.80%	-74.57%	25.90%	40.76%	92.68%	-	-
Horiz. %	292.68%	183.90%	86.83%	341.46%	271.22%	192.68%	100.00%	-
DY	4.50	2.59	2.55	4.15	4.25	1.72	1.76	86.66%
YoY %	73.75%	1.57%	-38.55%	-2.35%	147.09%	-2.27%	-	-
Horiz. %	255.68%	147.16%	144.89%	235.80%	241.48%	97.73%	100.00%	-
P/NAPS	3.56	4.02	4.00	4.43	4.17	4.42	4.41	-13.26%
YoY %	-11.44%	0.50%	-9.71%	6.24%	-5.66%	0.23%	-	-
Horiz. %	80.73%	91.16%	90.70%	100.45%	94.56%	100.23%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	29/11/17	29/08/17	30/05/17	28/02/17	29/11/16	30/08/16	-
Price	5.85	5.85	5.86	5.90	5.81	5.80	5.90	-
P/RPS	7.80	11.69	23.93	5.80	7.56	11.33	22.69	-50.83%
YoY %	-33.28%	-51.15%	312.59%	-23.28%	-33.27%	-50.07%	-	-
Horiz. %	34.38%	51.52%	105.46%	25.56%	33.32%	49.93%	100.00%	-
P/EPS	17.57	26.75	55.97	14.01	17.78	25.33	50.51	-50.44%
YoY %	-34.32%	-52.21%	299.50%	-21.20%	-29.81%	-49.85%	-	-
Horiz. %	34.79%	52.96%	110.81%	27.74%	35.20%	50.15%	100.00%	-
EY	5.69	3.74	1.79	7.14	5.62	3.95	1.98	101.74%
YoY %	52.14%	108.94%	-74.93%	27.05%	42.28%	99.49%	-	-
Horiz. %	287.37%	188.89%	90.40%	360.61%	283.84%	199.49%	100.00%	-
DY	4.27	2.56	2.56	4.24	4.30	1.72	1.69	85.19%
YoY %	66.80%	0.00%	-39.62%	-1.40%	150.00%	1.78%	-	-
Horiz. %	252.66%	151.48%	151.48%	250.89%	254.44%	101.78%	100.00%	-
P/NAPS	3.76	4.06	3.98	4.34	4.12	4.42	4.57	-12.16%
YoY %	-7.39%	2.01%	-8.29%	5.34%	-6.79%	-3.28%	-	-
Horiz. %	82.28%	88.84%	87.09%	94.97%	90.15%	96.72%	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