[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 52.83%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 285,169 293,515 392,358 389,584 396,025 403,073 284,591 0.03%
PBT 195,711 209,219 271,901 236,523 233,726 226,903 157,185 3.71%
Tax -55,486 -46,144 -64,535 -59,543 -57,992 -55,548 -38,060 6.47%
NP 140,225 163,075 207,366 176,980 175,734 171,355 119,125 2.75%
-
NP to SH 140,225 163,075 207,366 176,980 175,734 171,355 119,125 2.75%
-
Tax Rate 28.35% 22.06% 23.73% 25.17% 24.81% 24.48% 24.21% -
Total Cost 144,944 130,440 184,992 212,604 220,291 231,718 165,466 -2.18%
-
Net Worth 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 599,261 13.32%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 133,217 106,556 132,798 131,993 131,964 131,125 129,878 0.42%
Div Payout % 95.00% 65.34% 64.04% 74.58% 75.09% 76.52% 109.03% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 599,261 13.32%
NOSH 532,868 532,808 531,273 527,975 527,705 524,502 519,515 0.42%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 49.17% 55.56% 52.85% 45.43% 44.37% 42.51% 41.86% -
ROE 11.04% 13.68% 18.86% 18.63% 21.38% 23.15% 19.88% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 53.52 55.09 73.86 73.79 75.02 76.85 54.78 -0.38%
EPS 26.32 30.64 39.12 33.52 33.34 32.67 22.93 2.32%
DPS 25.00 20.00 25.00 25.00 25.00 25.00 25.00 0.00%
NAPS 2.3833 2.2369 2.07 1.7989 1.5575 1.4115 1.1535 12.84%
Adjusted Per Share Value based on latest NOSH - 527,975
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 52.36 53.90 72.05 71.54 72.72 74.01 52.26 0.03%
EPS 25.75 29.94 38.08 32.50 32.27 31.46 21.87 2.75%
DPS 24.46 19.57 24.38 24.24 24.23 24.08 23.85 0.42%
NAPS 2.332 2.1884 2.0191 1.744 1.5096 1.3594 1.1004 13.32%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.76 4.10 4.59 4.15 5.55 5.88 5.00 -
P/RPS 7.03 7.44 6.21 5.62 7.40 7.65 9.13 -4.25%
P/EPS 14.29 13.40 11.76 12.38 16.67 18.00 21.81 -6.79%
EY 7.00 7.47 8.50 8.08 6.00 5.56 4.59 7.28%
DY 6.65 4.88 5.45 6.02 4.50 4.25 5.00 4.86%
P/NAPS 1.58 1.83 2.22 2.31 3.56 4.17 4.33 -15.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 28/02/18 28/02/17 25/02/16 -
Price 3.82 3.97 4.53 4.20 5.85 5.81 5.02 -
P/RPS 7.14 7.21 6.13 5.69 7.80 7.56 9.16 -4.06%
P/EPS 14.52 12.97 11.60 12.53 17.57 17.78 21.89 -6.60%
EY 6.89 7.71 8.62 7.98 5.69 5.62 4.57 7.07%
DY 6.54 5.04 5.52 5.95 4.27 4.30 4.98 4.64%
P/NAPS 1.60 1.77 2.19 2.33 3.76 4.12 4.35 -15.34%

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