[LITRAK] YoY Annualized Quarter 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- 9.61%
YoY- 26.26%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 516,034 523,897 534,235 416,235 380,733 373,932 369,300 5.73%
PBT 314,590 306,449 292,436 228,676 186,955 171,730 179,534 9.79%
Tax -78,480 -77,895 -71,402 -54,579 -49,066 -37,599 -48,737 8.25%
NP 236,110 228,554 221,034 174,097 137,889 134,131 130,797 10.34%
-
NP to SH 236,110 228,554 221,034 174,097 137,889 134,131 130,797 10.34%
-
Tax Rate 24.95% 25.42% 24.42% 23.87% 26.24% 21.89% 27.15% -
Total Cost 279,924 295,343 313,201 242,138 242,844 239,801 238,503 2.70%
-
Net Worth 930,029 822,966 713,597 604,604 536,870 498,377 438,162 13.35%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 131,993 131,987 131,224 130,078 103,056 87,398 86,553 7.28%
Div Payout % 55.90% 57.75% 59.37% 74.72% 74.74% 65.16% 66.17% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 930,029 822,966 713,597 604,604 536,870 498,377 438,162 13.35%
NOSH 527,975 527,917 524,896 520,313 515,280 514,108 509,135 0.60%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 45.75% 43.63% 41.37% 41.83% 36.22% 35.87% 35.42% -
ROE 25.39% 27.77% 30.97% 28.80% 25.68% 26.91% 29.85% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 97.74 99.23 101.78 80.00 73.89 72.73 72.53 5.09%
EPS 44.72 43.34 42.11 33.46 26.76 26.09 25.69 9.67%
DPS 25.00 25.00 25.00 25.00 20.00 17.00 17.00 6.63%
NAPS 1.7615 1.5588 1.3595 1.162 1.0419 0.9694 0.8606 12.67%
Adjusted Per Share Value based on latest NOSH - 522,051
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 94.76 96.20 98.10 76.43 69.91 68.66 67.81 5.73%
EPS 43.36 41.97 40.59 31.97 25.32 24.63 24.02 10.34%
DPS 24.24 24.24 24.10 23.89 18.92 16.05 15.89 7.28%
NAPS 1.7077 1.5111 1.3103 1.1102 0.9858 0.9151 0.8046 13.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.21 5.69 6.02 5.10 3.74 3.84 4.35 -
P/RPS 4.31 5.73 5.91 6.38 5.06 5.28 6.00 -5.36%
P/EPS 9.41 13.14 14.30 15.24 13.98 14.72 16.93 -9.32%
EY 10.62 7.61 7.00 6.56 7.16 6.79 5.91 10.25%
DY 5.94 4.39 4.15 4.90 5.35 4.43 3.91 7.21%
P/NAPS 2.39 3.65 4.43 4.39 3.59 3.96 5.05 -11.71%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 26/05/16 28/05/15 30/05/14 31/05/13 -
Price 4.20 4.30 5.90 5.35 4.18 3.86 4.40 -
P/RPS 4.30 4.33 5.80 6.69 5.66 5.31 6.07 -5.58%
P/EPS 9.39 9.93 14.01 15.99 15.62 14.79 17.13 -9.53%
EY 10.65 10.07 7.14 6.25 6.40 6.76 5.84 10.52%
DY 5.95 5.81 4.24 4.67 4.78 4.40 3.86 7.47%
P/NAPS 2.38 2.76 4.34 4.60 4.01 3.98 5.11 -11.95%

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