[LITRAK] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 0.83%
YoY- 62.24%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 492,936 381,747 377,110 372,624 363,400 341,865 314,330 7.77%
PBT 279,126 200,963 176,242 175,711 114,976 153,821 139,287 12.27%
Tax -67,375 -49,853 -38,585 -45,842 -34,931 -43,870 -43,766 7.44%
NP 211,751 151,110 137,657 129,869 80,045 109,951 95,521 14.17%
-
NP to SH 211,751 151,110 137,657 129,869 80,045 109,951 95,521 14.17%
-
Tax Rate 24.14% 24.81% 21.89% 26.09% 30.38% 28.52% 31.42% -
Total Cost 281,185 230,637 239,453 242,755 283,355 231,914 218,809 4.26%
-
Net Worth 689,629 567,148 519,784 465,625 401,227 392,831 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 104,517 128,997 87,570 86,872 86,142 85,471 84,917 3.51%
Div Payout % 49.36% 85.37% 63.61% 66.89% 107.62% 77.74% 88.90% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 689,629 567,148 519,784 465,625 401,227 392,831 0 -
NOSH 525,231 520,415 515,454 513,765 508,849 504,794 501,765 0.76%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 42.96% 39.58% 36.50% 34.85% 22.03% 32.16% 30.39% -
ROE 30.71% 26.64% 26.48% 27.89% 19.95% 27.99% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 93.85 73.35 73.16 72.53 71.42 67.72 62.64 6.96%
EPS 40.32 29.04 26.71 25.28 15.73 21.78 19.04 13.30%
DPS 20.00 25.00 17.00 17.00 17.00 17.00 17.00 2.74%
NAPS 1.313 1.0898 1.0084 0.9063 0.7885 0.7782 0.00 -
Adjusted Per Share Value based on latest NOSH - 513,765
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 90.51 70.10 69.25 68.42 66.73 62.77 57.72 7.77%
EPS 38.88 27.75 25.28 23.85 14.70 20.19 17.54 14.17%
DPS 19.19 23.69 16.08 15.95 15.82 15.69 15.59 3.52%
NAPS 1.2663 1.0414 0.9544 0.855 0.7367 0.7213 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.80 5.14 3.90 4.39 4.00 3.60 3.40 -
P/RPS 6.18 7.01 5.33 6.05 5.60 5.32 5.43 2.17%
P/EPS 14.39 17.70 14.60 17.37 25.43 16.53 17.86 -3.53%
EY 6.95 5.65 6.85 5.76 3.93 6.05 5.60 3.66%
DY 3.45 4.86 4.36 3.87 4.25 4.72 5.00 -5.99%
P/NAPS 4.42 4.72 3.87 4.84 5.07 4.63 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 29/11/10 -
Price 5.80 5.13 3.70 4.20 4.15 3.60 3.56 -
P/RPS 6.18 6.99 5.06 5.79 5.81 5.32 5.68 1.41%
P/EPS 14.39 17.67 13.85 16.62 26.38 16.53 18.70 -4.26%
EY 6.95 5.66 7.22 6.02 3.79 6.05 5.35 4.45%
DY 3.45 4.87 4.59 4.05 4.10 4.72 4.78 -5.28%
P/NAPS 4.42 4.71 3.67 4.63 5.26 4.63 0.00 -

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