[LITRAK] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 14.37%
YoY- 26.26%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 534,717 492,936 456,081 416,235 378,413 381,747 381,111 25.19%
PBT 298,394 279,126 252,801 228,676 200,769 200,963 195,906 32.21%
Tax -72,067 -67,375 -61,106 -54,579 -48,552 -49,853 -49,651 28.05%
NP 226,327 211,751 191,695 174,097 152,217 151,110 146,255 33.61%
-
NP to SH 226,327 211,751 191,695 174,097 152,217 151,110 146,255 33.61%
-
Tax Rate 24.15% 24.14% 24.17% 23.87% 24.18% 24.81% 25.34% -
Total Cost 308,390 281,185 264,386 242,138 226,196 230,637 234,856 19.81%
-
Net Worth 741,680 689,629 674,990 606,623 602,326 567,148 587,979 16.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 131,118 104,517 104,517 129,691 129,691 128,997 128,997 1.08%
Div Payout % 57.93% 49.36% 54.52% 74.49% 85.20% 85.37% 88.20% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 741,680 689,629 674,990 606,623 602,326 567,148 587,979 16.66%
NOSH 525,455 525,231 523,005 522,051 522,173 520,415 516,496 1.14%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 42.33% 42.96% 42.03% 41.83% 40.23% 39.58% 38.38% -
ROE 30.52% 30.71% 28.40% 28.70% 25.27% 26.64% 24.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 101.76 93.85 87.20 79.73 72.47 73.35 73.79 23.77%
EPS 43.07 40.32 36.65 33.35 29.15 29.04 28.32 32.07%
DPS 25.00 20.00 20.00 25.00 25.00 25.00 25.00 0.00%
NAPS 1.4115 1.313 1.2906 1.162 1.1535 1.0898 1.1384 15.33%
Adjusted Per Share Value based on latest NOSH - 522,051
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.19 90.51 83.75 76.43 69.49 70.10 69.98 25.20%
EPS 41.56 38.88 35.20 31.97 27.95 27.75 26.86 33.59%
DPS 24.08 19.19 19.19 23.81 23.81 23.69 23.69 1.08%
NAPS 1.3619 1.2663 1.2394 1.1139 1.106 1.0414 1.0797 16.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 5.88 5.80 5.69 5.10 5.00 5.14 4.25 -
P/RPS 5.78 6.18 6.52 6.40 6.90 7.01 5.76 0.23%
P/EPS 13.65 14.39 15.52 15.29 17.15 17.70 15.01 -6.10%
EY 7.33 6.95 6.44 6.54 5.83 5.65 6.66 6.56%
DY 4.25 3.45 3.51 4.90 5.00 4.86 5.88 -19.38%
P/NAPS 4.17 4.42 4.41 4.39 4.33 4.72 3.73 7.68%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 5.81 5.80 5.90 5.35 5.02 5.13 4.60 -
P/RPS 5.71 6.18 6.77 6.71 6.93 6.99 6.23 -5.61%
P/EPS 13.49 14.39 16.10 16.04 17.22 17.67 16.24 -11.58%
EY 7.41 6.95 6.21 6.23 5.81 5.66 6.16 13.04%
DY 4.30 3.45 3.39 4.67 4.98 4.87 5.43 -14.34%
P/NAPS 4.12 4.42 4.57 4.60 4.35 4.71 4.04 1.30%

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