[LITRAK] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 4.24%
YoY- -0.4%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 518,660 521,140 523,897 527,187 529,558 527,189 534,235 -1.95%
PBT 307,889 307,214 306,449 299,259 286,903 284,709 292,436 3.48%
Tax -78,754 -78,566 -77,895 -73,846 -70,668 -69,620 -71,402 6.74%
NP 229,135 228,648 228,554 225,413 216,235 215,089 221,034 2.42%
-
NP to SH 229,135 228,648 228,554 225,413 216,235 215,089 221,034 2.42%
-
Tax Rate 25.58% 25.57% 25.42% 24.68% 24.63% 24.45% 24.42% -
Total Cost 289,525 292,492 295,343 301,774 313,323 312,100 313,201 -5.10%
-
Net Worth 888,289 880,262 822,966 822,138 759,974 775,305 715,451 15.50%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 105,578 105,578 131,785 131,785 157,818 157,818 131,118 -13.43%
Div Payout % 46.08% 46.18% 57.66% 58.46% 72.98% 73.37% 59.32% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 888,289 880,262 822,966 822,138 759,974 775,305 715,451 15.50%
NOSH 528,020 527,930 527,917 527,705 526,991 526,666 526,260 0.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 44.18% 43.87% 43.63% 42.76% 40.83% 40.80% 41.37% -
ROE 25.80% 25.97% 27.77% 27.42% 28.45% 27.74% 30.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 98.23 98.71 99.23 99.87 100.49 100.10 101.52 -2.17%
EPS 43.40 43.31 43.29 42.70 41.03 40.84 42.00 2.20%
DPS 20.00 20.00 25.00 25.00 30.00 30.00 25.00 -13.81%
NAPS 1.6823 1.6674 1.5588 1.5575 1.4421 1.4721 1.3595 15.24%
Adjusted Per Share Value based on latest NOSH - 527,705
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 95.24 95.69 96.20 96.80 97.24 96.80 98.10 -1.95%
EPS 42.07 41.98 41.97 41.39 39.71 39.50 40.59 2.41%
DPS 19.39 19.39 24.20 24.20 28.98 28.98 24.08 -13.43%
NAPS 1.6311 1.6164 1.5111 1.5096 1.3955 1.4236 1.3137 15.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.56 4.23 5.69 5.55 5.80 5.89 6.02 -
P/RPS 4.64 4.29 5.73 5.56 5.77 5.88 5.93 -15.07%
P/EPS 10.51 9.77 13.14 13.00 14.14 14.42 14.33 -18.65%
EY 9.52 10.24 7.61 7.69 7.07 6.93 6.98 22.96%
DY 4.39 4.73 4.39 4.50 5.17 5.09 4.15 3.81%
P/NAPS 2.71 2.54 3.65 3.56 4.02 4.00 4.43 -27.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 3.94 5.15 4.30 5.85 5.85 5.86 5.90 -
P/RPS 4.01 5.22 4.33 5.86 5.82 5.85 5.81 -21.88%
P/EPS 9.08 11.89 9.93 13.70 14.26 14.35 14.05 -25.23%
EY 11.01 8.41 10.07 7.30 7.01 6.97 7.12 33.68%
DY 5.08 3.88 5.81 4.27 5.13 5.12 4.24 12.79%
P/NAPS 2.34 3.09 2.76 3.76 4.06 3.98 4.34 -33.73%

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