[LITRAK] YoY Quarter Result on 30-Jun-2015 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 31.42%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 126,217 128,974 136,020 96,174 95,796 93,943 92,724 5.27%
PBT 74,095 73,330 81,057 56,932 47,981 46,599 49,349 7.00%
Tax -18,859 -18,188 -19,970 -13,443 -12,858 -13,452 -14,200 4.84%
NP 55,236 55,142 61,087 43,489 35,123 33,147 35,149 7.82%
-
NP to SH 55,236 55,142 61,087 43,489 35,123 33,147 35,149 7.82%
-
Tax Rate 25.45% 24.80% 24.64% 23.61% 26.80% 28.87% 28.77% -
Total Cost 70,981 73,832 74,933 52,685 60,673 60,796 57,575 3.54%
-
Net Worth 880,262 775,305 674,990 587,979 536,578 476,865 418,791 13.17%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 52,792 78,999 52,300 77,474 51,499 51,231 50,793 0.64%
Div Payout % 95.58% 143.27% 85.62% 178.15% 146.63% 154.56% 144.51% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 880,262 775,305 674,990 587,979 536,578 476,865 418,791 13.17%
NOSH 527,930 526,666 523,005 516,496 514,999 512,318 507,933 0.64%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 43.76% 42.75% 44.91% 45.22% 36.66% 35.28% 37.91% -
ROE 6.27% 7.11% 9.05% 7.40% 6.55% 6.95% 8.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.91 24.49 26.01 18.62 18.60 18.34 18.26 4.59%
EPS 10.46 10.47 11.68 8.42 6.82 6.47 6.92 7.12%
DPS 10.00 15.00 10.00 15.00 10.00 10.00 10.00 0.00%
NAPS 1.6674 1.4721 1.2906 1.1384 1.0419 0.9308 0.8245 12.44%
Adjusted Per Share Value based on latest NOSH - 516,496
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.18 23.68 24.98 17.66 17.59 17.25 17.03 5.27%
EPS 10.14 10.13 11.22 7.99 6.45 6.09 6.45 7.82%
DPS 9.69 14.51 9.60 14.23 9.46 9.41 9.33 0.63%
NAPS 1.6164 1.4236 1.2394 1.0797 0.9853 0.8756 0.769 13.17%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.23 5.89 5.69 4.25 3.87 4.38 4.01 -
P/RPS 17.69 24.05 21.88 22.82 20.81 23.89 21.97 -3.54%
P/EPS 40.43 56.26 48.72 50.48 56.74 67.70 57.95 -5.82%
EY 2.47 1.78 2.05 1.98 1.76 1.48 1.73 6.11%
DY 2.36 2.55 1.76 3.53 2.58 2.28 2.49 -0.88%
P/NAPS 2.54 4.00 4.41 3.73 3.71 4.71 4.86 -10.24%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 30/08/16 27/08/15 28/08/14 27/08/13 28/08/12 -
Price 5.15 5.86 5.90 4.60 3.90 4.40 4.10 -
P/RPS 21.54 23.93 22.69 24.70 20.97 24.00 22.46 -0.69%
P/EPS 49.22 55.97 50.51 54.63 57.18 68.01 59.25 -3.04%
EY 2.03 1.79 1.98 1.83 1.75 1.47 1.69 3.10%
DY 1.94 2.56 1.69 3.26 2.56 2.27 2.44 -3.74%
P/NAPS 3.09 3.98 4.57 4.04 3.74 4.73 4.97 -7.61%

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