[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 66.82%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 378,961 285,169 293,515 392,358 389,584 396,025 403,073 -1.02%
PBT 1,562,358 195,711 209,219 271,901 236,523 233,726 226,903 37.90%
Tax -52,999 -55,486 -46,144 -64,535 -59,543 -57,992 -55,548 -0.77%
NP 1,509,359 140,225 163,075 207,366 176,980 175,734 171,355 43.68%
-
NP to SH 1,509,359 140,225 163,075 207,366 176,980 175,734 171,355 43.68%
-
Tax Rate 3.39% 28.35% 22.06% 23.73% 25.17% 24.81% 24.48% -
Total Cost -1,130,398 144,944 130,440 184,992 212,604 220,291 231,718 -
-
Net Worth 278,604 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 -15.02%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 2,473,713 133,217 106,556 132,798 131,993 131,964 131,125 63.12%
Div Payout % 163.89% 95.00% 65.34% 64.04% 74.58% 75.09% 76.52% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 278,604 1,269,985 1,191,780 1,099,569 949,775 822,138 740,335 -15.02%
NOSH 541,459 532,868 532,808 531,273 527,975 527,705 524,502 0.53%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 398.29% 49.17% 55.56% 52.85% 45.43% 44.37% 42.51% -
ROE 541.76% 11.04% 13.68% 18.86% 18.63% 21.38% 23.15% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 70.01 53.52 55.09 73.86 73.79 75.02 76.85 -1.54%
EPS 279.63 26.32 30.64 39.12 33.52 33.34 32.67 42.99%
DPS 457.00 25.00 20.00 25.00 25.00 25.00 25.00 62.26%
NAPS 0.5147 2.3833 2.2369 2.07 1.7989 1.5575 1.4115 -15.46%
Adjusted Per Share Value based on latest NOSH - 532,808
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 69.59 52.36 53.90 72.05 71.54 72.72 74.01 -1.02%
EPS 277.15 25.75 29.94 38.08 32.50 32.27 31.46 43.68%
DPS 454.23 24.46 19.57 24.38 24.24 24.23 24.08 63.11%
NAPS 0.5116 2.332 2.1884 2.0191 1.744 1.5096 1.3594 -15.02%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.51 3.76 4.10 4.59 4.15 5.55 5.88 -
P/RPS 0.73 7.03 7.44 6.21 5.62 7.40 7.65 -32.38%
P/EPS 0.18 14.29 13.40 11.76 12.38 16.67 18.00 -53.56%
EY 546.75 7.00 7.47 8.50 8.08 6.00 5.56 114.76%
DY 896.08 6.65 4.88 5.45 6.02 4.50 4.25 143.86%
P/NAPS 0.99 1.58 1.83 2.22 2.31 3.56 4.17 -21.30%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 27/02/20 27/02/19 28/02/18 28/02/17 -
Price 0.515 3.82 3.97 4.53 4.20 5.85 5.81 -
P/RPS 0.74 7.14 7.21 6.13 5.69 7.80 7.56 -32.10%
P/EPS 0.18 14.52 12.97 11.60 12.53 17.57 17.78 -53.47%
EY 541.44 6.89 7.71 8.62 7.98 5.69 5.62 114.03%
DY 887.38 6.54 5.04 5.52 5.95 4.27 4.30 142.99%
P/NAPS 1.00 1.60 1.77 2.19 2.33 3.76 4.12 -21.01%

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