[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- 30.06%

YoY- 3.4%

Quarter Report

Litrak - Q4 FY 2018 (Mar 18).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	389,584	258,490	126,217	523,897	396,025	263,727	128,974	108.54%
YoY %	50.72%	104.80%	-75.91%	32.29%	50.16%	104.48%	-	-
Horiz. %	302.06%	200.42%	97.86%	406.20%	307.06%	204.48%	100.00%	-
PBT	236,523	155,047	74,095	306,449	233,726	153,607	73,330	117.83%
YoY %	52.55%	109.25%	-75.82%	31.11%	52.16%	109.47%	-	-
Horiz. %	322.55%	211.44%	101.04%	417.90%	318.73%	209.47%	100.00%	-
Tax	-59,543	-39,247	-18,859	-77,895	-57,992	-38,388	-18,188	120.00%
YoY %	-51.71%	-108.11%	75.79%	-34.32%	-51.07%	-111.06%	-	-
Horiz. %	327.38%	215.79%	103.69%	428.28%	318.85%	211.06%	100.00%	-
NP	176,980	115,800	55,236	228,554	175,734	115,219	55,142	117.12%
YoY %	52.83%	109.65%	-75.83%	30.06%	52.52%	108.95%	-	-
Horiz. %	320.95%	210.00%	100.17%	414.48%	318.69%	208.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,980	115,800	55,236	228,554	175,734	115,219	55,142	117.12%
YoY %	52.83%	109.65%	-75.83%	30.06%	52.52%	108.95%	-	-
Horiz. %	320.95%	210.00%	100.17%	414.48%	318.69%	208.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.17%	25.31%	25.45%	25.42%	24.81%	24.99%	24.80%	-
YoY %	-0.55%	-0.55%	0.12%	2.46%	-0.72%	0.77%	-	-
Horiz. %	101.49%	102.06%	102.62%	102.50%	100.04%	100.77%	100.00%	-
Total Cost	212,604	142,690	70,981	295,343	220,291	148,508	73,832	102.01%
YoY %	49.00%	101.03%	-75.97%	34.07%	48.34%	101.14%	-	-
Horiz. %	287.96%	193.26%	96.14%	400.02%	298.37%	201.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	949,775	888,328	880,262	822,966	822,138	759,749	775,305	14.44%
YoY %	6.92%	0.92%	6.96%	0.10%	8.21%	-2.01%	-	-
Horiz. %	122.50%	114.58%	113.54%	106.15%	106.04%	97.99%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	131,993	52,804	52,792	131,987	131,964	79,025	78,999	40.67%
YoY %	149.97%	0.02%	-60.00%	0.02%	66.99%	0.03%	-	-
Horiz. %	167.08%	66.84%	66.83%	167.07%	167.05%	100.03%	100.00%	-
Div Payout %	74.58%	45.60%	95.58%	57.75%	75.09%	68.59%	143.27%	-
YoY %	63.55%	-52.29%	65.51%	-23.09%	9.48%	-52.13%	-	-
Horiz. %	52.06%	31.83%	66.71%	40.31%	52.41%	47.87%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	949,775	888,328	880,262	822,966	822,138	759,749	775,305	14.44%
YoY %	6.92%	0.92%	6.96%	0.10%	8.21%	-2.01%	-	-
Horiz. %	122.50%	114.58%	113.54%	106.15%	106.04%	97.99%	100.00%	-
NOSH	527,975	528,043	527,930	527,917	527,705	526,835	526,666	0.16%
YoY %	-0.01%	0.02%	0.00%	0.04%	0.17%	0.03%	-	-
Horiz. %	100.25%	100.26%	100.24%	100.24%	100.20%	100.03%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	45.43%	44.80%	43.76%	43.63%	44.37%	43.69%	42.75%	-
YoY %	1.41%	2.38%	0.30%	-1.67%	1.56%	2.20%	-	-
Horiz. %	106.27%	104.80%	102.36%	102.06%	103.79%	102.20%	100.00%	-
ROE	18.63%	13.04%	6.27%	27.77%	21.38%	15.17%	7.11%	-
YoY %	42.87%	107.97%	-77.42%	29.89%	40.94%	113.36%	-	-
Horiz. %	262.03%	183.40%	88.19%	390.58%	300.70%	213.36%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	73.79	48.95	23.91	99.23	75.02	50.06	24.49	108.19%
YoY %	50.75%	104.73%	-75.90%	32.27%	49.86%	104.41%	-	-
Horiz. %	301.31%	199.88%	97.63%	405.19%	306.33%	204.41%	100.00%	-
EPS	33.52	21.93	10.46	43.34	33.34	21.87	10.47	116.76%
YoY %	52.85%	109.66%	-75.87%	29.99%	52.45%	108.88%	-	-
Horiz. %	320.15%	209.46%	99.90%	413.94%	318.43%	208.88%	100.00%	-
DPS	25.00	10.00	10.00	25.00	25.00	15.00	15.00	40.44%
YoY %	150.00%	0.00%	-60.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	166.67%	66.67%	66.67%	166.67%	166.67%	100.00%	100.00%	-
NAPS	1.7989	1.6823	1.6674	1.5588	1.5575	1.4421	1.4721	14.25%
YoY %	6.93%	0.89%	6.97%	0.08%	8.00%	-2.04%	-	-
Horiz. %	122.20%	114.28%	113.27%	105.89%	105.80%	97.96%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 527,917
RPS	71.54	47.46	23.18	96.20	72.72	48.43	23.68	108.56%
YoY %	50.74%	104.75%	-75.90%	32.29%	50.15%	104.52%	-	-
Horiz. %	302.11%	200.42%	97.89%	406.25%	307.09%	204.52%	100.00%	-
EPS	32.50	21.26	10.14	41.97	32.27	21.16	10.13	117.06%
YoY %	52.87%	109.66%	-75.84%	30.06%	52.50%	108.88%	-	-
Horiz. %	320.83%	209.87%	100.10%	414.31%	318.56%	208.88%	100.00%	-
DPS	24.24	9.70	9.69	24.24	24.23	14.51	14.51	40.66%
YoY %	149.90%	0.10%	-60.02%	0.04%	66.99%	0.00%	-	-
Horiz. %	167.06%	66.85%	66.78%	167.06%	166.99%	100.00%	100.00%	-
NAPS	1.744	1.6312	1.6164	1.5111	1.5096	1.3951	1.4236	14.44%
YoY %	6.92%	0.92%	6.97%	0.10%	8.21%	-2.00%	-	-
Horiz. %	122.51%	114.58%	113.54%	106.15%	106.04%	98.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	4.15	4.56	4.23	5.69	5.55	5.80	5.89	-
P/RPS	5.62	9.32	17.69	5.73	7.40	11.59	24.05	-61.96%
YoY %	-39.70%	-47.31%	208.73%	-22.57%	-36.15%	-51.81%	-	-
Horiz. %	23.37%	38.75%	73.56%	23.83%	30.77%	48.19%	100.00%	-
P/EPS	12.38	20.79	40.43	13.14	16.67	26.52	56.26	-63.45%
YoY %	-40.45%	-48.58%	207.69%	-21.18%	-37.14%	-52.86%	-	-
Horiz. %	22.00%	36.95%	71.86%	23.36%	29.63%	47.14%	100.00%	-
EY	8.08	4.81	2.47	7.61	6.00	3.77	1.78	173.39%
YoY %	67.98%	94.74%	-67.54%	26.83%	59.15%	111.80%	-	-
Horiz. %	453.93%	270.22%	138.76%	427.53%	337.08%	211.80%	100.00%	-
DY	6.02	2.19	2.36	4.39	4.50	2.59	2.55	77.02%
YoY %	174.89%	-7.20%	-46.24%	-2.44%	73.75%	1.57%	-	-
Horiz. %	236.08%	85.88%	92.55%	172.16%	176.47%	101.57%	100.00%	-
P/NAPS	2.31	2.71	2.54	3.65	3.56	4.02	4.00	-30.58%
YoY %	-14.76%	6.69%	-30.41%	2.53%	-11.44%	0.50%	-	-
Horiz. %	57.75%	67.75%	63.50%	91.25%	89.00%	100.50%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	29/11/18	29/08/18	30/05/18	28/02/18	29/11/17	29/08/17	-
Price	4.20	3.94	5.15	4.30	5.85	5.85	5.86	-
P/RPS	5.69	8.05	21.54	4.33	7.80	11.69	23.93	-61.51%
YoY %	-29.32%	-62.63%	397.46%	-44.49%	-33.28%	-51.15%	-	-
Horiz. %	23.78%	33.64%	90.01%	18.09%	32.60%	48.85%	100.00%	-
P/EPS	12.53	17.97	49.22	9.93	17.57	26.75	55.97	-63.03%
YoY %	-30.27%	-63.49%	395.67%	-43.48%	-34.32%	-52.21%	-	-
Horiz. %	22.39%	32.11%	87.94%	17.74%	31.39%	47.79%	100.00%	-
EY	7.98	5.57	2.03	10.07	5.69	3.74	1.79	170.13%
YoY %	43.27%	174.38%	-79.84%	76.98%	52.14%	108.94%	-	-
Horiz. %	445.81%	311.17%	113.41%	562.57%	317.88%	208.94%	100.00%	-
DY	5.95	2.54	1.94	5.81	4.27	2.56	2.56	75.19%
YoY %	134.25%	30.93%	-66.61%	36.07%	66.80%	0.00%	-	-
Horiz. %	232.42%	99.22%	75.78%	226.95%	166.80%	100.00%	100.00%	-
P/NAPS	2.33	2.34	3.09	2.76	3.76	4.06	3.98	-29.95%
YoY %	-0.43%	-24.27%	11.96%	-26.60%	-7.39%	2.01%	-	-
Horiz. %	58.54%	58.79%	77.64%	69.35%	94.47%	102.01%	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