[LITRAK] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -2.69%
YoY- 12.2%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 523,897 527,187 529,558 527,189 534,235 534,717 492,936 4.14%
PBT 306,449 299,259 286,903 284,709 292,436 298,394 279,126 6.42%
Tax -77,895 -73,846 -70,668 -69,620 -71,402 -72,067 -67,375 10.16%
NP 228,554 225,413 216,235 215,089 221,034 226,327 211,751 5.22%
-
NP to SH 228,554 225,413 216,235 215,089 221,034 226,327 211,751 5.22%
-
Tax Rate 25.42% 24.68% 24.63% 24.45% 24.42% 24.15% 24.14% -
Total Cost 295,343 301,774 313,323 312,100 313,201 308,390 281,185 3.33%
-
Net Worth 822,966 822,138 759,974 775,305 715,451 741,680 689,629 12.51%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 131,785 131,785 157,818 157,818 131,118 131,118 104,517 16.72%
Div Payout % 57.66% 58.46% 72.98% 73.37% 59.32% 57.93% 49.36% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 822,966 822,138 759,974 775,305 715,451 741,680 689,629 12.51%
NOSH 527,917 527,705 526,991 526,666 526,260 525,455 525,231 0.34%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 43.63% 42.76% 40.83% 40.80% 41.37% 42.33% 42.96% -
ROE 27.77% 27.42% 28.45% 27.74% 30.89% 30.52% 30.71% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 99.23 99.87 100.49 100.10 101.52 101.76 93.85 3.78%
EPS 43.29 42.70 41.03 40.84 42.00 43.07 40.32 4.85%
DPS 25.00 25.00 30.00 30.00 25.00 25.00 20.00 16.05%
NAPS 1.5588 1.5575 1.4421 1.4721 1.3595 1.4115 1.313 12.13%
Adjusted Per Share Value based on latest NOSH - 526,666
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 96.20 96.80 97.24 96.80 98.10 98.19 90.51 4.15%
EPS 41.97 41.39 39.71 39.50 40.59 41.56 38.88 5.23%
DPS 24.20 24.20 28.98 28.98 24.08 24.08 19.19 16.74%
NAPS 1.5111 1.5096 1.3955 1.4236 1.3137 1.3619 1.2663 12.51%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.69 5.55 5.80 5.89 6.02 5.88 5.80 -
P/RPS 5.73 5.56 5.77 5.88 5.93 5.78 6.18 -4.91%
P/EPS 13.14 13.00 14.14 14.42 14.33 13.65 14.39 -5.88%
EY 7.61 7.69 7.07 6.93 6.98 7.33 6.95 6.24%
DY 4.39 4.50 5.17 5.09 4.15 4.25 3.45 17.44%
P/NAPS 3.65 3.56 4.02 4.00 4.43 4.17 4.42 -11.99%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/02/17 29/11/16 -
Price 4.30 5.85 5.85 5.86 5.90 5.81 5.80 -
P/RPS 4.33 5.86 5.82 5.85 5.81 5.71 6.18 -21.13%
P/EPS 9.93 13.70 14.26 14.35 14.05 13.49 14.39 -21.92%
EY 10.07 7.30 7.01 6.97 7.12 7.41 6.95 28.07%
DY 5.81 4.27 5.13 5.12 4.24 4.30 3.45 41.59%
P/NAPS 2.76 3.76 4.06 3.98 4.34 4.12 4.42 -26.96%

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