[LITRAK] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 0.21%
YoY- 5.97%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 367,109 434,127 517,574 518,660 529,558 492,936 381,747 -0.64%
PBT 241,529 290,651 338,674 307,889 286,903 279,126 200,963 3.10%
Tax -58,103 -67,729 -81,615 -78,754 -70,668 -67,375 -49,853 2.58%
NP 183,426 222,922 257,059 229,135 216,235 211,751 151,110 3.27%
-
NP to SH 183,426 222,922 257,059 229,135 216,235 211,751 151,110 3.27%
-
Tax Rate 24.06% 23.30% 24.10% 25.58% 24.63% 24.14% 24.81% -
Total Cost 183,683 211,205 260,515 289,525 313,323 281,185 230,637 -3.71%
-
Net Worth 1,205,098 1,125,345 1,027,294 888,289 759,974 689,629 567,148 13.37%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 106,562 132,814 132,001 105,578 157,818 104,517 128,997 -3.13%
Div Payout % 58.10% 59.58% 51.35% 46.08% 72.98% 49.36% 85.37% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,205,098 1,125,345 1,027,294 888,289 759,974 689,629 567,148 13.37%
NOSH 532,868 532,765 530,877 528,020 526,991 525,231 520,415 0.39%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 49.96% 51.35% 49.67% 44.18% 40.83% 42.96% 39.58% -
ROE 15.22% 19.81% 25.02% 25.80% 28.45% 30.71% 26.64% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 68.90 81.55 97.51 98.23 100.49 93.85 73.35 -1.03%
EPS 34.42 41.88 48.43 43.40 41.03 40.32 29.04 2.87%
DPS 20.00 25.00 25.00 20.00 30.00 20.00 25.00 -3.64%
NAPS 2.2616 2.114 1.9354 1.6823 1.4421 1.313 1.0898 12.92%
Adjusted Per Share Value based on latest NOSH - 528,020
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 67.41 79.72 95.04 95.24 97.24 90.51 70.10 -0.64%
EPS 33.68 40.93 47.20 42.07 39.71 38.88 27.75 3.27%
DPS 19.57 24.39 24.24 19.39 28.98 19.19 23.69 -3.13%
NAPS 2.2128 2.0664 1.8863 1.6311 1.3955 1.2663 1.0414 13.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.78 3.98 4.51 4.56 5.80 5.80 5.14 -
P/RPS 5.49 4.88 4.63 4.64 5.77 6.18 7.01 -3.98%
P/EPS 10.98 9.50 9.31 10.51 14.14 14.39 17.70 -7.64%
EY 9.11 10.52 10.74 9.52 7.07 6.95 5.65 8.27%
DY 5.29 6.28 5.54 4.39 5.17 3.45 4.86 1.42%
P/NAPS 1.67 1.88 2.33 2.71 4.02 4.42 4.72 -15.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 28/11/19 29/11/18 29/11/17 29/11/16 26/11/15 -
Price 3.69 3.99 4.50 3.94 5.85 5.80 5.13 -
P/RPS 5.36 4.89 4.61 4.01 5.82 6.18 6.99 -4.32%
P/EPS 10.72 9.53 9.29 9.08 14.26 14.39 17.67 -7.98%
EY 9.33 10.50 10.76 11.01 7.01 6.95 5.66 8.67%
DY 5.42 6.27 5.56 5.08 5.13 3.45 4.87 1.79%
P/NAPS 1.63 1.89 2.33 2.34 4.06 4.42 4.71 -16.19%

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