[LITRAK] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -34.63%
YoY- -21.72%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 120,574 77,543 87,052 99,312 103,202 123,601 66,712 48.21%
PBT 94,363 49,685 51,663 57,861 82,320 90,772 36,127 89.33%
Tax -29,543 -12,198 -13,745 -15,160 -17,000 -20,222 -8,922 121.67%
NP 64,820 37,487 37,918 42,701 65,320 70,550 27,205 78.10%
-
NP to SH 64,820 37,487 37,918 42,701 65,320 70,550 27,205 78.10%
-
Tax Rate 31.31% 24.55% 26.61% 26.20% 20.65% 22.28% 24.70% -
Total Cost 55,754 40,056 49,134 56,611 37,882 53,051 39,507 25.73%
-
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 79,930 - 53,284 - 53,278 - 53,135 31.18%
Div Payout % 123.31% - 140.53% - 81.56% - 195.31% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,269,985 1,205,098 1,220,851 1,181,006 1,191,780 1,125,345 1,103,989 9.76%
NOSH 532,868 532,868 532,843 532,843 532,808 532,765 531,371 0.18%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 53.76% 48.34% 43.56% 43.00% 63.29% 57.08% 40.78% -
ROE 5.10% 3.11% 3.11% 3.62% 5.48% 6.27% 2.46% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.63 14.55 16.34 18.64 19.37 23.22 12.56 47.90%
EPS 12.16 7.04 7.12 8.01 12.26 13.25 5.12 77.72%
DPS 15.00 0.00 10.00 0.00 10.00 0.00 10.00 30.94%
NAPS 2.3833 2.2616 2.2912 2.2165 2.2369 2.114 2.0777 9.55%
Adjusted Per Share Value based on latest NOSH - 532,843
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.14 14.24 15.98 18.24 18.95 22.70 12.25 48.21%
EPS 11.90 6.88 6.96 7.84 11.99 12.95 5.00 77.97%
DPS 14.68 0.00 9.78 0.00 9.78 0.00 9.76 31.17%
NAPS 2.332 2.2128 2.2418 2.1686 2.1884 2.0664 2.0272 9.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.76 3.78 3.70 3.88 4.10 3.98 4.20 -
P/RPS 16.62 25.98 22.65 20.82 21.17 17.14 33.45 -37.18%
P/EPS 30.91 53.73 51.99 48.41 33.44 30.03 82.03 -47.73%
EY 3.24 1.86 1.92 2.07 2.99 3.33 1.22 91.43%
DY 3.99 0.00 2.70 0.00 2.44 0.00 2.38 40.99%
P/NAPS 1.58 1.67 1.61 1.75 1.83 1.88 2.02 -15.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 25/11/20 27/08/20 -
Price 3.82 3.69 3.71 3.69 3.97 3.99 4.09 -
P/RPS 16.88 25.36 22.71 19.80 20.50 17.18 32.58 -35.41%
P/EPS 31.40 52.45 52.13 46.04 32.38 30.11 79.88 -46.24%
EY 3.18 1.91 1.92 2.17 3.09 3.32 1.25 86.03%
DY 3.93 0.00 2.70 0.00 2.52 0.00 2.44 37.28%
P/NAPS 1.60 1.63 1.62 1.66 1.77 1.89 1.97 -12.91%

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