[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 47.67%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 403,073 284,591 286,911 281,876 277,826 269,636 234,960 9.40%
PBT 226,903 157,185 143,371 133,894 138,978 144,605 116,337 11.76%
Tax -55,548 -38,060 -38,574 -36,999 -42,037 -42,509 -34,333 8.34%
NP 171,355 119,125 104,797 96,895 96,941 102,096 82,004 13.05%
-
NP to SH 171,355 119,125 104,797 96,895 96,941 102,096 82,004 13.05%
-
Tax Rate 24.48% 24.21% 26.91% 27.63% 30.25% 29.40% 29.51% -
Total Cost 231,718 165,466 182,114 184,981 180,885 167,540 152,956 7.16%
-
Net Worth 740,335 599,261 555,259 496,959 433,437 426,795 442,915 8.93%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 131,125 129,878 103,045 87,339 86,463 85,752 85,195 7.44%
Div Payout % 76.52% 109.03% 98.33% 90.14% 89.19% 83.99% 103.89% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 740,335 599,261 555,259 496,959 433,437 426,795 442,915 8.93%
NOSH 524,502 519,515 515,226 513,759 508,609 504,426 501,148 0.76%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 42.51% 41.86% 36.53% 34.38% 34.89% 37.86% 34.90% -
ROE 23.15% 19.88% 18.87% 19.50% 22.37% 23.92% 18.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.85 54.78 55.69 54.87 54.62 53.45 46.88 8.57%
EPS 32.67 22.93 20.34 18.86 19.06 20.24 16.36 12.20%
DPS 25.00 25.00 20.00 17.00 17.00 17.00 17.00 6.63%
NAPS 1.4115 1.1535 1.0777 0.9673 0.8522 0.8461 0.8838 8.10%
Adjusted Per Share Value based on latest NOSH - 515,288
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 74.01 52.26 52.68 51.76 51.02 49.51 43.14 9.40%
EPS 31.46 21.87 19.24 17.79 17.80 18.75 15.06 13.05%
DPS 24.08 23.85 18.92 16.04 15.88 15.75 15.64 7.45%
NAPS 1.3594 1.1004 1.0196 0.9125 0.7959 0.7837 0.8133 8.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 5.88 5.00 3.70 4.37 4.25 3.83 3.56 -
P/RPS 7.65 9.13 6.64 7.96 7.78 7.17 7.59 0.13%
P/EPS 18.00 21.81 18.19 23.17 22.30 18.92 21.76 -3.10%
EY 5.56 4.59 5.50 4.32 4.48 5.28 4.60 3.20%
DY 4.25 5.00 5.41 3.89 4.00 4.44 4.78 -1.93%
P/NAPS 4.17 4.33 3.43 4.52 4.99 4.53 4.03 0.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 5.81 5.02 3.90 3.93 4.36 4.03 3.54 -
P/RPS 7.56 9.16 7.00 7.16 7.98 7.54 7.55 0.02%
P/EPS 17.78 21.89 19.17 20.84 22.88 19.91 21.63 -3.21%
EY 5.62 4.57 5.22 4.80 4.37 5.02 4.62 3.31%
DY 4.30 4.98 5.13 4.33 3.90 4.22 4.80 -1.81%
P/NAPS 4.12 4.35 3.62 4.06 5.12 4.76 4.01 0.45%

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