[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 33.41%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 392,358 260,030 128,840 516,034 389,584 258,490 126,217 112.55%
PBT 271,901 179,131 88,699 314,590 236,523 155,047 74,095 137.34%
Tax -64,535 -42,382 -20,931 -78,480 -59,543 -39,247 -18,859 126.57%
NP 207,366 136,749 67,768 236,110 176,980 115,800 55,236 140.97%
-
NP to SH 207,366 136,749 67,768 236,110 176,980 115,800 55,236 140.97%
-
Tax Rate 23.73% 23.66% 23.60% 24.95% 25.17% 25.31% 25.45% -
Total Cost 184,992 123,281 61,072 279,924 212,604 142,690 70,981 89.05%
-
Net Worth 1,099,569 1,027,294 1,000,496 930,029 949,775 888,328 880,262 15.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 132,798 53,079 52,805 131,993 131,993 52,804 52,792 84.65%
Div Payout % 64.04% 38.82% 77.92% 55.90% 74.58% 45.60% 95.58% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,099,569 1,027,294 1,000,496 930,029 949,775 888,328 880,262 15.93%
NOSH 531,273 530,877 528,068 527,975 527,975 528,043 527,930 0.42%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 52.85% 52.59% 52.60% 45.75% 45.43% 44.80% 43.76% -
ROE 18.86% 13.31% 6.77% 25.39% 18.63% 13.04% 6.27% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 73.86 48.99 24.40 97.74 73.79 48.95 23.91 111.67%
EPS 39.12 25.83 12.83 44.72 33.52 21.93 10.46 140.36%
DPS 25.00 10.00 10.00 25.00 25.00 10.00 10.00 83.89%
NAPS 2.07 1.9354 1.8947 1.7615 1.7989 1.6823 1.6674 15.46%
Adjusted Per Share Value based on latest NOSH - 527,975
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 72.05 47.75 23.66 94.76 71.54 47.46 23.18 112.54%
EPS 38.08 25.11 12.44 43.36 32.50 21.26 10.14 141.02%
DPS 24.38 9.75 9.70 24.24 24.24 9.70 9.69 84.67%
NAPS 2.0191 1.8863 1.8371 1.7077 1.744 1.6312 1.6164 15.93%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.59 4.51 4.90 4.21 4.15 4.56 4.23 -
P/RPS 6.21 9.21 20.08 4.31 5.62 9.32 17.69 -50.14%
P/EPS 11.76 17.51 38.18 9.41 12.38 20.79 40.43 -56.00%
EY 8.50 5.71 2.62 10.62 8.08 4.81 2.47 127.42%
DY 5.45 2.22 2.04 5.94 6.02 2.19 2.36 74.44%
P/NAPS 2.22 2.33 2.59 2.39 2.31 2.71 2.54 -8.56%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 30/05/19 27/02/19 29/11/18 29/08/18 -
Price 4.53 4.50 4.70 4.20 4.20 3.94 5.15 -
P/RPS 6.13 9.19 19.26 4.30 5.69 8.05 21.54 -56.63%
P/EPS 11.60 17.47 36.62 9.39 12.53 17.97 49.22 -61.74%
EY 8.62 5.73 2.73 10.65 7.98 5.57 2.03 161.53%
DY 5.52 2.22 2.13 5.95 5.95 2.54 1.94 100.41%
P/NAPS 2.19 2.33 2.48 2.38 2.33 2.34 3.09 -20.45%

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