[LITRAK] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 3.82%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 534,235 416,235 380,733 373,932 369,300 358,731 318,590 8.98%
PBT 292,436 228,676 186,955 171,730 179,534 119,457 133,921 13.88%
Tax -71,402 -54,579 -49,066 -37,599 -48,737 -36,281 -38,137 11.00%
NP 221,034 174,097 137,889 134,131 130,797 83,176 95,784 14.94%
-
NP to SH 221,034 174,097 137,889 134,131 130,797 83,176 95,784 14.94%
-
Tax Rate 24.42% 23.87% 26.24% 21.89% 27.15% 30.37% 28.48% -
Total Cost 313,201 242,138 242,844 239,801 238,503 275,555 222,806 5.83%
-
Net Worth 713,597 604,604 536,870 498,377 438,162 379,720 367,415 11.68%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 131,224 130,078 103,056 87,398 86,553 85,852 85,293 7.43%
Div Payout % 59.37% 74.72% 74.74% 65.16% 66.17% 103.22% 89.05% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 713,597 604,604 536,870 498,377 438,162 379,720 367,415 11.68%
NOSH 524,896 520,313 515,280 514,108 509,135 505,015 501,727 0.75%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 41.37% 41.83% 36.22% 35.87% 35.42% 23.19% 30.06% -
ROE 30.97% 28.80% 25.68% 26.91% 29.85% 21.90% 26.07% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 101.78 80.00 73.89 72.73 72.53 71.03 63.50 8.17%
EPS 42.11 33.46 26.76 26.09 25.69 16.47 19.09 14.08%
DPS 25.00 25.00 20.00 17.00 17.00 17.00 17.00 6.63%
NAPS 1.3595 1.162 1.0419 0.9694 0.8606 0.7519 0.7323 10.85%
Adjusted Per Share Value based on latest NOSH - 515,020
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 98.10 76.43 69.91 68.66 67.81 65.87 58.50 8.98%
EPS 40.59 31.97 25.32 24.63 24.02 15.27 17.59 14.93%
DPS 24.10 23.89 18.92 16.05 15.89 15.76 15.66 7.44%
NAPS 1.3103 1.1102 0.9858 0.9151 0.8046 0.6973 0.6747 11.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.02 5.10 3.74 3.84 4.35 4.07 3.52 -
P/RPS 5.91 6.38 5.06 5.28 6.00 5.73 5.54 1.08%
P/EPS 14.30 15.24 13.98 14.72 16.93 24.71 18.44 -4.14%
EY 7.00 6.56 7.16 6.79 5.91 4.05 5.42 4.35%
DY 4.15 4.90 5.35 4.43 3.91 4.18 4.83 -2.49%
P/NAPS 4.43 4.39 3.59 3.96 5.05 5.41 4.81 -1.36%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 28/05/15 30/05/14 31/05/13 23/05/12 30/05/11 -
Price 5.90 5.35 4.18 3.86 4.40 4.05 3.75 -
P/RPS 5.80 6.69 5.66 5.31 6.07 5.70 5.91 -0.31%
P/EPS 14.01 15.99 15.62 14.79 17.13 24.59 19.64 -5.46%
EY 7.14 6.25 6.40 6.76 5.84 4.07 5.09 5.79%
DY 4.24 4.67 4.78 4.40 3.86 4.20 4.53 -1.09%
P/NAPS 4.34 4.60 4.01 3.98 5.11 5.39 5.12 -2.71%

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