[LITRAK] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -3.58%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 519,445 528,033 537,430 379,454 382,548 375,834 370,434 5.79%
PBT 315,364 311,634 302,537 209,580 191,161 178,525 185,304 9.26%
Tax -79,390 -77,322 -74,064 -50,746 -51,432 -49,332 -56,049 5.97%
NP 235,973 234,312 228,473 158,833 139,729 129,193 129,254 10.54%
-
NP to SH 235,973 234,312 228,473 158,833 139,729 129,193 129,254 10.54%
-
Tax Rate 25.17% 24.81% 24.48% 24.21% 26.91% 27.63% 30.25% -
Total Cost 283,472 293,721 308,957 220,621 242,818 246,641 241,180 2.72%
-
Net Worth 949,775 822,138 740,335 599,261 555,259 496,959 433,437 13.96%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 175,991 175,952 174,834 173,171 137,393 116,452 115,284 7.30%
Div Payout % 74.58% 75.09% 76.52% 109.03% 98.33% 90.14% 89.19% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 949,775 822,138 740,335 599,261 555,259 496,959 433,437 13.96%
NOSH 527,975 527,705 524,502 519,515 515,226 513,759 508,609 0.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 45.43% 44.37% 42.51% 41.86% 36.53% 34.38% 34.89% -
ROE 24.85% 28.50% 30.86% 26.50% 25.16% 26.00% 29.82% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 98.38 100.03 102.46 73.04 74.25 73.15 72.83 5.13%
EPS 44.69 44.45 43.56 30.57 27.12 25.15 25.41 9.86%
DPS 33.33 33.33 33.33 33.33 26.67 22.67 22.67 6.63%
NAPS 1.7989 1.5575 1.4115 1.1535 1.0777 0.9673 0.8522 13.25%
Adjusted Per Share Value based on latest NOSH - 522,173
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 95.38 96.96 98.68 69.68 70.24 69.01 68.02 5.79%
EPS 43.33 43.02 41.95 29.17 25.66 23.72 23.73 10.55%
DPS 32.32 32.31 32.10 31.80 25.23 21.38 21.17 7.30%
NAPS 1.744 1.5096 1.3594 1.1004 1.0196 0.9125 0.7959 13.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.15 5.55 5.88 5.00 3.70 4.37 4.25 -
P/RPS 4.22 5.55 5.74 6.85 4.98 5.97 5.84 -5.26%
P/EPS 9.29 12.50 13.50 16.35 13.64 17.38 16.72 -9.32%
EY 10.77 8.00 7.41 6.11 7.33 5.75 5.98 10.29%
DY 8.03 6.01 5.67 6.67 7.21 5.19 5.33 7.06%
P/NAPS 2.31 3.56 4.17 4.33 3.43 4.52 4.99 -12.04%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 25/02/16 27/02/15 28/02/14 26/02/13 -
Price 4.20 5.85 5.81 5.02 3.90 3.93 4.36 -
P/RPS 4.27 5.85 5.67 6.87 5.25 5.37 5.99 -5.48%
P/EPS 9.40 13.18 13.34 16.42 14.38 15.63 17.16 -9.54%
EY 10.64 7.59 7.50 6.09 6.95 6.40 5.83 10.54%
DY 7.94 5.70 5.74 6.64 6.84 5.77 5.20 7.30%
P/NAPS 2.33 3.76 4.12 4.35 3.62 4.06 5.12 -12.29%

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