[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 97.96%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 268,404 191,703 190,689 187,511 184,187 179,518 156,243 9.42%
PBT 159,140 108,690 94,682 90,170 93,993 98,474 78,574 12.47%
Tax -39,122 -26,326 -25,539 -24,553 -27,448 -28,798 -23,065 9.19%
NP 120,018 82,364 69,143 65,617 66,545 69,676 55,509 13.70%
-
NP to SH 120,018 82,364 69,143 65,617 66,545 69,676 55,509 13.70%
-
Tax Rate 24.58% 24.22% 26.97% 27.23% 29.20% 29.24% 29.35% -
Total Cost 148,386 109,339 121,546 121,894 117,642 109,842 100,734 6.66%
-
Net Worth 688,138 564,885 519,551 464,962 400,845 392,343 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 52,409 77,750 51,522 - 50,836 50,416 50,094 0.75%
Div Payout % 43.67% 94.40% 74.52% - 76.39% 72.36% 90.24% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 688,138 564,885 519,551 464,962 400,845 392,343 0 -
NOSH 524,096 518,338 515,223 513,033 508,365 504,167 500,940 0.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 44.72% 42.96% 36.26% 34.99% 36.13% 38.81% 35.53% -
ROE 17.44% 14.58% 13.31% 14.11% 16.60% 17.76% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.21 36.98 37.01 36.55 36.23 35.61 31.19 8.60%
EPS 22.90 15.89 13.42 12.79 13.09 13.82 11.09 12.83%
DPS 10.00 15.00 10.00 0.00 10.00 10.00 10.00 0.00%
NAPS 1.313 1.0898 1.0084 0.9063 0.7885 0.7782 0.00 -
Adjusted Per Share Value based on latest NOSH - 513,765
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.28 35.20 35.01 34.43 33.82 32.96 28.69 9.42%
EPS 22.04 15.12 12.70 12.05 12.22 12.79 10.19 13.70%
DPS 9.62 14.28 9.46 0.00 9.33 9.26 9.20 0.74%
NAPS 1.2636 1.0373 0.954 0.8538 0.736 0.7204 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.80 5.14 3.90 4.39 4.00 3.60 3.40 -
P/RPS 11.33 13.90 10.54 12.01 11.04 10.11 10.90 0.64%
P/EPS 25.33 32.35 29.06 34.32 30.56 26.05 30.68 -3.14%
EY 3.95 3.09 3.44 2.91 3.27 3.84 3.26 3.24%
DY 1.72 2.92 2.56 0.00 2.50 2.78 2.94 -8.53%
P/NAPS 4.42 4.72 3.87 4.84 5.07 4.63 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 29/11/10 -
Price 5.80 5.13 3.70 4.20 4.15 3.60 3.56 -
P/RPS 11.33 13.87 10.00 11.49 11.45 10.11 11.41 -0.11%
P/EPS 25.33 32.28 27.57 32.84 31.70 26.05 32.13 -3.88%
EY 3.95 3.10 3.63 3.05 3.15 3.84 3.11 4.06%
DY 1.72 2.92 2.70 0.00 2.41 2.78 2.81 -7.84%
P/NAPS 4.42 4.71 3.67 4.63 5.26 4.63 0.00 -

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