[LITRAK] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 0.29%
YoY- 1.95%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 517,574 518,657 516,034 517,456 518,660 521,140 523,897 -0.80%
PBT 338,674 329,194 314,590 309,246 307,889 307,214 306,449 6.88%
Tax -81,615 -80,552 -78,480 -79,446 -78,754 -78,566 -77,895 3.15%
NP 257,059 248,642 236,110 229,800 229,135 228,648 228,554 8.14%
-
NP to SH 257,059 248,642 236,110 229,800 229,135 228,648 228,554 8.14%
-
Tax Rate 24.10% 24.47% 24.95% 25.69% 25.58% 25.57% 25.42% -
Total Cost 260,515 270,015 279,924 287,656 289,525 292,492 295,343 -8.01%
-
Net Worth 1,027,294 1,000,496 930,029 949,775 888,289 880,262 822,966 15.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 132,001 132,001 131,988 131,988 105,578 105,578 131,785 0.10%
Div Payout % 51.35% 53.09% 55.90% 57.44% 46.08% 46.18% 57.66% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,027,294 1,000,496 930,029 949,775 888,289 880,262 822,966 15.91%
NOSH 530,877 528,068 527,975 527,975 528,020 527,930 527,917 0.37%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 49.67% 47.94% 45.75% 44.41% 44.18% 43.87% 43.63% -
ROE 25.02% 24.85% 25.39% 24.20% 25.80% 25.97% 27.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 97.51 98.22 97.74 98.01 98.23 98.71 99.23 -1.15%
EPS 48.43 47.09 44.72 43.52 43.40 43.31 43.29 7.75%
DPS 25.00 25.00 25.00 25.00 20.00 20.00 25.00 0.00%
NAPS 1.9354 1.8947 1.7615 1.7989 1.6823 1.6674 1.5588 15.50%
Adjusted Per Share Value based on latest NOSH - 527,975
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 95.04 95.24 94.76 95.02 95.24 95.69 96.20 -0.80%
EPS 47.20 45.66 43.36 42.20 42.07 41.98 41.97 8.13%
DPS 24.24 24.24 24.24 24.24 19.39 19.39 24.20 0.11%
NAPS 1.8863 1.8371 1.7077 1.744 1.6311 1.6164 1.5111 15.91%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.51 4.90 4.21 4.15 4.56 4.23 5.69 -
P/RPS 4.63 4.99 4.31 4.23 4.64 4.29 5.73 -13.23%
P/EPS 9.31 10.41 9.41 9.53 10.51 9.77 13.14 -20.50%
EY 10.74 9.61 10.62 10.49 9.52 10.24 7.61 25.79%
DY 5.54 5.10 5.94 6.02 4.39 4.73 4.39 16.76%
P/NAPS 2.33 2.59 2.39 2.31 2.71 2.54 3.65 -25.84%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 -
Price 4.50 4.70 4.20 4.20 3.94 5.15 4.30 -
P/RPS 4.61 4.79 4.30 4.29 4.01 5.22 4.33 4.26%
P/EPS 9.29 9.98 9.39 9.65 9.08 11.89 9.93 -4.34%
EY 10.76 10.02 10.65 10.36 11.01 8.41 10.07 4.51%
DY 5.56 5.32 5.95 5.95 5.08 3.88 5.81 -2.88%
P/NAPS 2.33 2.48 2.38 2.33 2.34 3.09 2.76 -10.66%

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