[LITRAK] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -1.32%
YoY- 2.8%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 523,897 534,235 416,235 380,733 373,932 369,300 358,731 6.51%
PBT 306,449 292,436 228,676 186,955 171,730 179,534 119,457 16.99%
Tax -77,895 -71,402 -54,579 -49,066 -37,599 -48,737 -36,281 13.57%
NP 228,554 221,034 174,097 137,889 134,131 130,797 83,176 18.34%
-
NP to SH 228,554 221,034 174,097 137,889 134,131 130,797 83,176 18.34%
-
Tax Rate 25.42% 24.42% 23.87% 26.24% 21.89% 27.15% 30.37% -
Total Cost 295,343 313,201 242,138 242,844 239,801 238,503 275,555 1.16%
-
Net Worth 822,966 713,597 604,604 536,870 498,377 438,162 379,720 13.75%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 131,987 131,224 130,078 103,056 87,398 86,553 85,852 7.42%
Div Payout % 57.75% 59.37% 74.72% 74.74% 65.16% 66.17% 103.22% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 822,966 713,597 604,604 536,870 498,377 438,162 379,720 13.75%
NOSH 527,917 524,896 520,313 515,280 514,108 509,135 505,015 0.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 43.63% 41.37% 41.83% 36.22% 35.87% 35.42% 23.19% -
ROE 27.77% 30.97% 28.80% 25.68% 26.91% 29.85% 21.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 99.23 101.78 80.00 73.89 72.73 72.53 71.03 5.72%
EPS 43.34 42.11 33.46 26.76 26.09 25.69 16.47 17.48%
DPS 25.00 25.00 25.00 20.00 17.00 17.00 17.00 6.63%
NAPS 1.5588 1.3595 1.162 1.0419 0.9694 0.8606 0.7519 12.91%
Adjusted Per Share Value based on latest NOSH - 515,451
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 96.20 98.10 76.43 69.91 68.66 67.81 65.87 6.51%
EPS 41.97 40.59 31.97 25.32 24.63 24.02 15.27 18.34%
DPS 24.24 24.10 23.89 18.92 16.05 15.89 15.76 7.43%
NAPS 1.5111 1.3103 1.1102 0.9858 0.9151 0.8046 0.6973 13.75%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.69 6.02 5.10 3.74 3.84 4.35 4.07 -
P/RPS 5.73 5.91 6.38 5.06 5.28 6.00 5.73 0.00%
P/EPS 13.14 14.30 15.24 13.98 14.72 16.93 24.71 -9.98%
EY 7.61 7.00 6.56 7.16 6.79 5.91 4.05 11.07%
DY 4.39 4.15 4.90 5.35 4.43 3.91 4.18 0.81%
P/NAPS 3.65 4.43 4.39 3.59 3.96 5.05 5.41 -6.34%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 26/05/16 28/05/15 30/05/14 31/05/13 23/05/12 -
Price 4.30 5.90 5.35 4.18 3.86 4.40 4.05 -
P/RPS 4.33 5.80 6.69 5.66 5.31 6.07 5.70 -4.47%
P/EPS 9.93 14.01 15.99 15.62 14.79 17.13 24.59 -14.02%
EY 10.07 7.14 6.25 6.40 6.76 5.84 4.07 16.29%
DY 5.81 4.24 4.67 4.78 4.40 3.86 4.20 5.55%
P/NAPS 2.76 4.34 4.60 4.01 3.98 5.11 5.39 -10.55%

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