[LITRAK] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 72.91%
YoY- -0.77%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 126,221 120,574 103,202 132,328 131,094 132,298 134,669 -1.07%
PBT 1,381,809 94,363 82,320 92,770 81,476 80,119 67,763 65.25%
Tax -10,566 -29,543 -17,000 -22,153 -20,296 -19,604 -16,426 -7.08%
NP 1,371,243 64,820 65,320 70,617 61,180 60,515 51,337 72.85%
-
NP to SH 1,371,243 64,820 65,320 70,617 61,180 60,515 51,337 72.85%
-
Tax Rate 0.76% 31.31% 20.65% 23.88% 24.91% 24.47% 24.24% -
Total Cost -1,245,022 55,754 37,882 61,711 69,914 71,783 83,332 -
-
Net Worth 278,604 1,269,985 1,191,780 1,099,569 949,775 822,138 741,680 -15.05%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 79,930 53,278 79,678 79,196 52,785 78,818 -
Div Payout % - 123.31% 81.56% 112.83% 129.45% 87.23% 153.53% -
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 1,099,569 949,775 822,138 741,680 -15.05%
NOSH 541,459 532,868 532,808 531,273 527,975 527,705 525,455 0.50%
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 1,086.38% 53.76% 63.29% 53.37% 46.67% 45.74% 38.12% -
ROE 492.18% 5.10% 5.48% 6.42% 6.44% 7.36% 6.92% -
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 23.32 22.63 19.37 24.91 24.83 25.06 25.63 -1.56%
EPS 253.33 12.16 12.26 13.29 11.59 11.47 9.77 71.99%
DPS 0.00 15.00 10.00 15.00 15.00 10.00 15.00 -
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 - 532,868
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 23.18 22.14 18.95 24.30 24.07 24.29 24.73 -1.07%
EPS 251.79 11.90 11.99 12.97 11.23 11.11 9.43 72.84%
DPS 0.00 14.68 9.78 14.63 14.54 9.69 14.47 -
NAPS 0.5116 2.332 2.1884 2.0191 1.744 1.5096 1.3619 -15.05%
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 2.19 16.62 21.17 18.43 16.71 22.14 22.94 -32.38%
P/EPS 0.20 30.91 33.44 34.53 35.81 48.41 60.18 -61.35%
EY 496.72 3.24 2.99 2.90 2.79 2.07 1.66 158.51%
DY 0.00 3.99 2.44 3.27 3.61 1.80 2.55 -
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 2.21 16.88 20.50 18.18 16.92 23.34 22.67 -32.14%
P/EPS 0.20 31.40 32.38 34.08 36.25 51.03 59.47 -61.27%
EY 491.90 3.18 3.09 2.93 2.76 1.96 1.68 157.57%
DY 0.00 3.93 2.52 3.31 3.57 1.71 2.58 -
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