[LITRAK] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 1.14%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 529,558 492,936 381,747 377,110 372,624 363,400 341,865 7.55%
PBT 286,903 279,126 200,963 176,242 175,711 114,976 153,821 10.93%
Tax -70,668 -67,375 -49,853 -38,585 -45,842 -34,931 -43,870 8.26%
NP 216,235 211,751 151,110 137,657 129,869 80,045 109,951 11.92%
-
NP to SH 216,235 211,751 151,110 137,657 129,869 80,045 109,951 11.92%
-
Tax Rate 24.63% 24.14% 24.81% 21.89% 26.09% 30.38% 28.52% -
Total Cost 313,323 281,185 230,637 239,453 242,755 283,355 231,914 5.13%
-
Net Worth 759,974 689,629 567,148 519,784 465,625 401,227 392,831 11.61%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 157,818 104,517 128,997 87,570 86,872 86,142 85,471 10.75%
Div Payout % 72.98% 49.36% 85.37% 63.61% 66.89% 107.62% 77.74% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 759,974 689,629 567,148 519,784 465,625 401,227 392,831 11.61%
NOSH 526,991 525,231 520,415 515,454 513,765 508,849 504,794 0.71%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 40.83% 42.96% 39.58% 36.50% 34.85% 22.03% 32.16% -
ROE 28.45% 30.71% 26.64% 26.48% 27.89% 19.95% 27.99% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 100.49 93.85 73.35 73.16 72.53 71.42 67.72 6.79%
EPS 41.03 40.32 29.04 26.71 25.28 15.73 21.78 11.12%
DPS 30.00 20.00 25.00 17.00 17.00 17.00 17.00 9.91%
NAPS 1.4421 1.313 1.0898 1.0084 0.9063 0.7885 0.7782 10.81%
Adjusted Per Share Value based on latest NOSH - 515,454
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 97.24 90.51 70.10 69.25 68.42 66.73 62.77 7.56%
EPS 39.71 38.88 27.75 25.28 23.85 14.70 20.19 11.92%
DPS 28.98 19.19 23.69 16.08 15.95 15.82 15.69 10.75%
NAPS 1.3955 1.2663 1.0414 0.9544 0.855 0.7367 0.7213 11.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.80 5.80 5.14 3.90 4.39 4.00 3.60 -
P/RPS 5.77 6.18 7.01 5.33 6.05 5.60 5.32 1.36%
P/EPS 14.14 14.39 17.70 14.60 17.37 25.43 16.53 -2.56%
EY 7.07 6.95 5.65 6.85 5.76 3.93 6.05 2.62%
DY 5.17 3.45 4.86 4.36 3.87 4.25 4.72 1.52%
P/NAPS 4.02 4.42 4.72 3.87 4.84 5.07 4.63 -2.32%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 27/11/14 28/11/13 28/11/12 25/11/11 -
Price 5.85 5.80 5.13 3.70 4.20 4.15 3.60 -
P/RPS 5.82 6.18 6.99 5.06 5.79 5.81 5.32 1.50%
P/EPS 14.26 14.39 17.67 13.85 16.62 26.38 16.53 -2.42%
EY 7.01 6.95 5.66 7.22 6.02 3.79 6.05 2.48%
DY 5.13 3.45 4.87 4.59 4.05 4.10 4.72 1.39%
P/NAPS 4.06 4.42 4.71 3.67 4.63 5.26 4.63 -2.16%

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