[LITRAK] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 0.73%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 103,202 132,328 131,094 132,298 134,669 92,888 96,222 1.17%
PBT 82,320 92,770 81,476 80,119 67,763 48,495 48,689 9.13%
Tax -17,000 -22,153 -20,296 -19,604 -16,426 -11,734 -13,035 4.52%
NP 65,320 70,617 61,180 60,515 51,337 36,761 35,654 10.60%
-
NP to SH 65,320 70,617 61,180 60,515 51,337 36,761 35,654 10.60%
-
Tax Rate 20.65% 23.88% 24.91% 24.47% 24.24% 24.20% 26.77% -
Total Cost 37,882 61,711 69,914 71,783 83,332 56,127 60,568 -7.51%
-
Net Worth 1,191,780 1,099,569 949,775 822,138 741,680 602,326 555,264 13.56%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 53,278 79,678 79,196 52,785 78,818 52,217 51,523 0.55%
Div Payout % 81.56% 112.83% 129.45% 87.23% 153.53% 142.05% 144.51% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,191,780 1,099,569 949,775 822,138 741,680 602,326 555,264 13.56%
NOSH 532,808 531,273 527,975 527,705 525,455 522,173 515,231 0.56%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 63.29% 53.37% 46.67% 45.74% 38.12% 39.58% 37.05% -
ROE 5.48% 6.42% 6.44% 7.36% 6.92% 6.10% 6.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.37 24.91 24.83 25.06 25.63 17.79 18.68 0.60%
EPS 12.26 13.29 11.59 11.47 9.77 7.04 6.92 9.99%
DPS 10.00 15.00 15.00 10.00 15.00 10.00 10.00 0.00%
NAPS 2.2369 2.07 1.7989 1.5575 1.4115 1.1535 1.0777 12.93%
Adjusted Per Share Value based on latest NOSH - 527,705
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.95 24.30 24.07 24.29 24.73 17.06 17.67 1.17%
EPS 11.99 12.97 11.23 11.11 9.43 6.75 6.55 10.59%
DPS 9.78 14.63 14.54 9.69 14.47 9.59 9.46 0.55%
NAPS 2.1884 2.0191 1.744 1.5096 1.3619 1.106 1.0196 13.56%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 4.10 4.59 4.15 5.55 5.88 5.00 3.70 -
P/RPS 21.17 18.43 16.71 22.14 22.94 28.11 19.81 1.11%
P/EPS 33.44 34.53 35.81 48.41 60.18 71.02 53.47 -7.51%
EY 2.99 2.90 2.79 2.07 1.66 1.41 1.87 8.12%
DY 2.44 3.27 3.61 1.80 2.55 2.00 2.70 -1.67%
P/NAPS 1.83 2.22 2.31 3.56 4.17 4.33 3.43 -9.93%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 27/02/19 28/02/18 28/02/17 25/02/16 27/02/15 -
Price 3.97 4.53 4.20 5.85 5.81 5.02 3.90 -
P/RPS 20.50 18.18 16.92 23.34 22.67 28.22 20.88 -0.30%
P/EPS 32.38 34.08 36.25 51.03 59.47 71.31 56.36 -8.81%
EY 3.09 2.93 2.76 1.96 1.68 1.40 1.77 9.72%
DY 2.52 3.31 3.57 1.71 2.58 1.99 2.56 -0.26%
P/NAPS 1.77 2.19 2.33 3.76 4.12 4.35 3.62 -11.23%

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