[LITRAK] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -73.81%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 128,974 136,020 96,174 95,796 93,943 92,724 89,629 6.24%
PBT 73,330 81,057 56,932 47,981 46,599 49,349 51,222 6.15%
Tax -18,188 -19,970 -13,443 -12,858 -13,452 -14,200 -14,711 3.59%
NP 55,142 61,087 43,489 35,123 33,147 35,149 36,511 7.10%
-
NP to SH 55,142 61,087 43,489 35,123 33,147 35,149 36,511 7.10%
-
Tax Rate 24.80% 24.64% 23.61% 26.80% 28.87% 28.77% 28.72% -
Total Cost 73,832 74,933 52,685 60,673 60,796 57,575 53,118 5.63%
-
Net Worth 775,305 674,990 587,979 536,578 476,865 418,791 407,311 11.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 78,999 52,300 77,474 51,499 51,231 50,793 50,360 7.78%
Div Payout % 143.27% 85.62% 178.15% 146.63% 154.56% 144.51% 137.93% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 775,305 674,990 587,979 536,578 476,865 418,791 407,311 11.31%
NOSH 526,666 523,005 516,496 514,999 512,318 507,933 503,600 0.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 42.75% 44.91% 45.22% 36.66% 35.28% 37.91% 40.74% -
ROE 7.11% 9.05% 7.40% 6.55% 6.95% 8.39% 8.96% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.49 26.01 18.62 18.60 18.34 18.26 17.80 5.45%
EPS 10.47 11.68 8.42 6.82 6.47 6.92 7.25 6.31%
DPS 15.00 10.00 15.00 10.00 10.00 10.00 10.00 6.98%
NAPS 1.4721 1.2906 1.1384 1.0419 0.9308 0.8245 0.8088 10.48%
Adjusted Per Share Value based on latest NOSH - 514,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 23.68 24.98 17.66 17.59 17.25 17.03 16.46 6.24%
EPS 10.13 11.22 7.99 6.45 6.09 6.45 6.70 7.12%
DPS 14.51 9.60 14.23 9.46 9.41 9.33 9.25 7.78%
NAPS 1.4236 1.2394 1.0797 0.9853 0.8756 0.769 0.7479 11.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.89 5.69 4.25 3.87 4.38 4.01 3.85 -
P/RPS 24.05 21.88 22.82 20.81 23.89 21.97 21.63 1.78%
P/EPS 56.26 48.72 50.48 56.74 67.70 57.95 53.10 0.96%
EY 1.78 2.05 1.98 1.76 1.48 1.73 1.88 -0.90%
DY 2.55 1.76 3.53 2.58 2.28 2.49 2.60 -0.32%
P/NAPS 4.00 4.41 3.73 3.71 4.71 4.86 4.76 -2.85%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 27/08/15 28/08/14 27/08/13 28/08/12 26/08/11 -
Price 5.86 5.90 4.60 3.90 4.40 4.10 3.70 -
P/RPS 23.93 22.69 24.70 20.97 24.00 22.46 20.79 2.36%
P/EPS 55.97 50.51 54.63 57.18 68.01 59.25 51.03 1.55%
EY 1.79 1.98 1.83 1.75 1.47 1.69 1.96 -1.49%
DY 2.56 1.69 3.26 2.56 2.27 2.44 2.70 -0.88%
P/NAPS 3.98 4.57 4.04 3.74 4.73 4.97 4.57 -2.27%

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