[LITRAK] YoY Annualized Quarter 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- 1.89%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 380,225 391,353 523,144 519,445 528,033 537,430 379,454 0.03%
PBT 260,948 278,958 362,534 315,364 311,634 302,537 209,580 3.71%
Tax -73,981 -61,525 -86,046 -79,390 -77,322 -74,064 -50,746 6.47%
NP 186,966 217,433 276,488 235,973 234,312 228,473 158,833 2.75%
-
NP to SH 186,966 217,433 276,488 235,973 234,312 228,473 158,833 2.75%
-
Tax Rate 28.35% 22.06% 23.73% 25.17% 24.81% 24.48% 24.21% -
Total Cost 193,258 173,920 246,656 283,472 293,721 308,957 220,621 -2.18%
-
Net Worth 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 599,261 13.32%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 177,622 142,075 177,064 175,991 175,952 174,834 173,171 0.42%
Div Payout % 95.00% 65.34% 64.04% 74.58% 75.09% 76.52% 109.03% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 599,261 13.32%
NOSH 532,868 532,808 531,273 527,975 527,705 524,502 519,515 0.42%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 49.17% 55.56% 52.85% 45.43% 44.37% 42.51% 41.86% -
ROE 14.72% 18.24% 25.15% 24.85% 28.50% 30.86% 26.50% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 71.35 73.45 98.48 98.38 100.03 102.46 73.04 -0.38%
EPS 35.09 40.85 52.16 44.69 44.45 43.56 30.57 2.32%
DPS 33.33 26.67 33.33 33.33 33.33 33.33 33.33 0.00%
NAPS 2.3833 2.2369 2.07 1.7989 1.5575 1.4115 1.1535 12.84%
Adjusted Per Share Value based on latest NOSH - 527,975
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 69.82 71.86 96.06 95.38 96.96 98.68 69.68 0.03%
EPS 34.33 39.93 50.77 43.33 43.02 41.95 29.17 2.74%
DPS 32.62 26.09 32.51 32.32 32.31 32.10 31.80 0.42%
NAPS 2.332 2.1884 2.0191 1.744 1.5096 1.3594 1.1004 13.32%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.76 4.10 4.59 4.15 5.55 5.88 5.00 -
P/RPS 5.27 5.58 4.66 4.22 5.55 5.74 6.85 -4.27%
P/EPS 10.72 10.05 8.82 9.29 12.50 13.50 16.35 -6.78%
EY 9.33 9.95 11.34 10.77 8.00 7.41 6.11 7.30%
DY 8.87 6.50 7.26 8.03 6.01 5.67 6.67 4.86%
P/NAPS 1.58 1.83 2.22 2.31 3.56 4.17 4.33 -15.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 28/02/18 28/02/17 25/02/16 -
Price 3.82 3.97 4.53 4.20 5.85 5.81 5.02 -
P/RPS 5.35 5.40 4.60 4.27 5.85 5.67 6.87 -4.07%
P/EPS 10.89 9.73 8.70 9.40 13.18 13.34 16.42 -6.60%
EY 9.19 10.28 11.49 10.64 7.59 7.50 6.09 7.09%
DY 8.73 6.72 7.36 7.94 5.70 5.74 6.64 4.66%
P/NAPS 1.60 1.77 2.19 2.33 3.76 4.12 4.35 -15.34%

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