[LITRAK] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

25-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2022

Quarter

30-Sep-2021 [#2]

Profit Trend

QoQ- 98.86%

YoY- -22.86%

Quarter Report

Litrak - Q2 FY 2022 (Sep 21).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	252,740	164,595	190,313	260,030	258,490	263,727	268,404	-0.99%
YoY %	53.55%	-13.51%	-26.81%	0.60%	-1.99%	-1.74%	-	-
Horiz. %	94.16%	61.32%	70.91%	96.88%	96.31%	98.26%	100.00%	-
PBT	180,549	101,348	126,899	179,131	155,047	153,607	159,140	2.12%
YoY %	78.15%	-20.13%	-29.16%	15.53%	0.94%	-3.48%	-	-
Horiz. %	113.45%	63.68%	79.74%	112.56%	97.43%	96.52%	100.00%	-
Tax	-42,433	-25,943	-29,144	-42,382	-39,247	-38,388	-39,122	1.36%
YoY %	-63.56%	10.98%	31.23%	-7.99%	-2.24%	1.88%	-	-
Horiz. %	108.46%	66.31%	74.50%	108.33%	100.32%	98.12%	100.00%	-
NP	138,116	75,405	97,755	136,749	115,800	115,219	120,018	2.36%
YoY %	83.17%	-22.86%	-28.52%	18.09%	0.50%	-4.00%	-	-
Horiz. %	115.08%	62.83%	81.45%	113.94%	96.49%	96.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,116	75,405	97,755	136,749	115,800	115,219	120,018	2.36%
YoY %	83.17%	-22.86%	-28.52%	18.09%	0.50%	-4.00%	-	-
Horiz. %	115.08%	62.83%	81.45%	113.94%	96.49%	96.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.50%	25.60%	22.97%	23.66%	25.31%	24.99%	24.58%	-
YoY %	-8.20%	11.45%	-2.92%	-6.52%	1.28%	1.67%	-	-
Horiz. %	95.61%	104.15%	93.45%	96.26%	102.97%	101.67%	100.00%	-
Total Cost	114,624	89,190	92,558	123,281	142,690	148,508	148,386	-4.20%
YoY %	28.52%	-3.64%	-24.92%	-13.60%	-3.92%	0.08%	-	-
Horiz. %	77.25%	60.11%	62.38%	83.08%	96.16%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,376,877	1,205,098	1,125,345	1,027,294	888,328	759,749	688,138	12.24%
YoY %	14.25%	7.09%	9.54%	15.64%	16.92%	10.41%	-	-
Horiz. %	200.09%	175.12%	163.53%	149.29%	129.09%	110.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	2,468,065	53,285	53,233	53,079	52,804	79,025	52,409	89.97%
YoY %	4,531.82%	0.10%	0.29%	0.52%	-33.18%	50.79%	-	-
Horiz. %	4,709.24%	101.67%	101.57%	101.28%	100.75%	150.79%	100.00%	-
Div Payout %	1,786.95%	70.67%	54.46%	38.82%	45.60%	68.59%	43.67%	-
YoY %	2,428.58%	29.76%	40.29%	-14.87%	-33.52%	57.06%	-	-
Horiz. %	4,091.94%	161.83%	124.71%	88.89%	104.42%	157.06%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	1,376,877	1,205,098	1,125,345	1,027,294	888,328	759,749	688,138	12.24%
YoY %	14.25%	7.09%	9.54%	15.64%	16.92%	10.41%	-	-
Horiz. %	200.09%	175.12%	163.53%	149.29%	129.09%	110.41%	100.00%	-
NOSH	540,272	532,868	532,765	530,877	528,043	526,835	524,096	0.50%
YoY %	1.39%	0.02%	0.36%	0.54%	0.23%	0.52%	-	-
Horiz. %	103.09%	101.67%	101.65%	101.29%	100.75%	100.52%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	54.65%	45.81%	51.37%	52.59%	44.80%	43.69%	44.72%	-
YoY %	19.30%	-10.82%	-2.32%	17.39%	2.54%	-2.30%	-	-
Horiz. %	122.20%	102.44%	114.87%	117.60%	100.18%	97.70%	100.00%	-
ROE	10.03%	6.26%	8.69%	13.31%	13.04%	15.17%	17.44%	-
YoY %	60.22%	-27.96%	-34.71%	2.07%	-14.04%	-13.02%	-	-
Horiz. %	57.51%	35.89%	49.83%	76.32%	74.77%	86.98%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	46.80	30.89	35.75	48.99	48.95	50.06	51.21	-1.48%
YoY %	51.51%	-13.59%	-27.03%	0.08%	-2.22%	-2.25%	-	-
Horiz. %	91.39%	60.32%	69.81%	95.66%	95.59%	97.75%	100.00%	-
EPS	25.62	14.15	18.38	25.83	21.93	21.87	22.90	1.88%
YoY %	81.06%	-23.01%	-28.84%	17.78%	0.27%	-4.50%	-	-
Horiz. %	111.88%	61.79%	80.26%	112.79%	95.76%	95.50%	100.00%	-
DPS	457.00	10.00	10.00	10.00	10.00	15.00	10.00	89.02%
YoY %	4,470.00%	0.00%	0.00%	0.00%	-33.33%	50.00%	-	-
Horiz. %	4,570.00%	100.00%	100.00%	100.00%	100.00%	150.00%	100.00%	-
NAPS	2.5495	2.2616	2.114	1.9354	1.6823	1.4421	1.313	11.68%
YoY %	12.73%	6.98%	9.23%	15.04%	16.66%	9.83%	-	-
Horiz. %	194.17%	172.25%	161.01%	147.40%	128.13%	109.83%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 532,868
RPS	46.41	30.22	34.95	47.75	47.46	48.43	49.28	-0.99%
YoY %	53.57%	-13.53%	-26.81%	0.61%	-2.00%	-1.72%	-	-
Horiz. %	94.18%	61.32%	70.92%	96.90%	96.31%	98.28%	100.00%	-
EPS	25.36	13.85	17.95	25.11	21.26	21.16	22.04	2.36%
YoY %	83.10%	-22.84%	-28.51%	18.11%	0.47%	-3.99%	-	-
Horiz. %	115.06%	62.84%	81.44%	113.93%	96.46%	96.01%	100.00%	-
DPS	453.19	9.78	9.77	9.75	9.70	14.51	9.62	89.98%
YoY %	4,533.84%	0.10%	0.21%	0.52%	-33.15%	50.83%	-	-
Horiz. %	4,710.91%	101.66%	101.56%	101.35%	100.83%	150.83%	100.00%	-
NAPS	2.5283	2.2128	2.0664	1.8863	1.6312	1.3951	1.2636	12.24%
YoY %	14.26%	7.08%	9.55%	15.64%	16.92%	10.41%	-	-
Horiz. %	200.09%	175.12%	163.53%	149.28%	129.09%	110.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	4.95	3.78	3.98	4.51	4.56	5.80	5.80	-
P/RPS	10.58	12.24	11.13	9.21	9.32	11.59	11.33	-1.13%
YoY %	-13.56%	9.97%	20.85%	-1.18%	-19.59%	2.29%	-	-
Horiz. %	93.38%	108.03%	98.23%	81.29%	82.26%	102.29%	100.00%	-
P/EPS	19.36	26.71	21.67	17.51	20.79	26.52	25.33	-4.37%
YoY %	-27.52%	23.26%	23.76%	-15.78%	-21.61%	4.70%	-	-
Horiz. %	76.43%	105.45%	85.55%	69.13%	82.08%	104.70%	100.00%	-
EY	5.17	3.74	4.61	5.71	4.81	3.77	3.95	4.58%
YoY %	38.24%	-18.87%	-19.26%	18.71%	27.59%	-4.56%	-	-
Horiz. %	130.89%	94.68%	116.71%	144.56%	121.77%	95.44%	100.00%	-
DY	92.32	2.65	2.51	2.22	2.19	2.59	1.72	94.16%
YoY %	3,383.77%	5.58%	13.06%	1.37%	-15.44%	50.58%	-	-
Horiz. %	5,367.44%	154.07%	145.93%	129.07%	127.33%	150.58%	100.00%	-
P/NAPS	1.94	1.67	1.88	2.33	2.71	4.02	4.42	-12.81%
YoY %	16.17%	-11.17%	-19.31%	-14.02%	-32.59%	-9.05%	-	-
Horiz. %	43.89%	37.78%	42.53%	52.71%	61.31%	90.95%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	25/11/21	25/11/20	28/11/19	29/11/18	29/11/17	29/11/16	-
Price	0.51	3.69	3.99	4.50	3.94	5.85	5.80	-
P/RPS	1.09	11.95	11.16	9.19	8.05	11.69	11.33	-32.29%
YoY %	-90.88%	7.08%	21.44%	14.16%	-31.14%	3.18%	-	-
Horiz. %	9.62%	105.47%	98.50%	81.11%	71.05%	103.18%	100.00%	-
P/EPS	1.99	26.08	21.73	17.47	17.97	26.75	25.33	-34.54%
YoY %	-92.37%	20.02%	24.38%	-2.78%	-32.82%	5.61%	-	-
Horiz. %	7.86%	102.96%	85.79%	68.97%	70.94%	105.61%	100.00%	-
EY	50.15	3.84	4.60	5.73	5.57	3.74	3.95	52.70%
YoY %	1,205.99%	-16.52%	-19.72%	2.87%	48.93%	-5.32%	-	-
Horiz. %	1,269.62%	97.22%	116.46%	145.06%	141.01%	94.68%	100.00%	-
DY	896.08	2.71	2.51	2.22	2.54	2.56	1.72	183.52%
YoY %	32,965.68%	7.97%	13.06%	-12.60%	-0.78%	48.84%	-	-
Horiz. %	52,097.67%	157.56%	145.93%	129.07%	147.67%	148.84%	100.00%	-
P/NAPS	0.20	1.63	1.89	2.33	2.34	4.06	4.42	-40.29%
YoY %	-87.73%	-13.76%	-18.88%	-0.43%	-42.36%	-8.14%	-	-
Horiz. %	4.52%	36.88%	42.76%	52.71%	52.94%	91.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos