[LITRAK] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 0.68%
YoY- 67.58%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 534,717 378,413 378,967 373,350 366,921 353,266 314,496 9.24%
PBT 298,394 200,769 181,207 174,450 113,830 162,189 144,628 12.81%
Tax -72,067 -48,552 -39,174 -43,699 -35,809 -46,313 -44,349 8.42%
NP 226,327 152,217 142,033 130,751 78,021 115,876 100,279 14.51%
-
NP to SH 226,327 152,217 142,033 130,751 78,021 115,876 100,279 14.51%
-
Tax Rate 24.15% 24.18% 21.62% 25.05% 31.46% 28.55% 30.66% -
Total Cost 308,390 226,196 236,934 242,599 288,900 237,390 214,217 6.25%
-
Net Worth 741,680 602,326 555,264 498,438 433,893 427,267 443,308 8.94%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 131,118 129,691 103,023 87,302 86,433 85,708 85,130 7.45%
Div Payout % 57.93% 85.20% 72.53% 66.77% 110.78% 73.97% 84.89% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 741,680 602,326 555,264 498,438 433,893 427,267 443,308 8.94%
NOSH 525,455 522,173 515,231 515,288 509,145 504,984 501,593 0.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 42.33% 40.23% 37.48% 35.02% 21.26% 32.80% 31.89% -
ROE 30.52% 25.27% 25.58% 26.23% 17.98% 27.12% 22.62% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 101.76 72.47 73.55 72.45 72.07 69.96 62.70 8.39%
EPS 43.07 29.15 27.57 25.37 15.32 22.95 19.99 13.63%
DPS 25.00 25.00 20.00 17.00 17.00 17.00 17.00 6.63%
NAPS 1.4115 1.1535 1.0777 0.9673 0.8522 0.8461 0.8838 8.10%
Adjusted Per Share Value based on latest NOSH - 515,288
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.19 69.49 69.59 68.56 67.37 64.87 57.75 9.24%
EPS 41.56 27.95 26.08 24.01 14.33 21.28 18.41 14.52%
DPS 24.08 23.81 18.92 16.03 15.87 15.74 15.63 7.46%
NAPS 1.3619 1.106 1.0196 0.9152 0.7967 0.7846 0.814 8.94%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 5.88 5.00 3.70 4.37 4.25 3.83 3.56 -
P/RPS 5.78 6.90 5.03 6.03 5.90 5.47 5.68 0.29%
P/EPS 13.65 17.15 13.42 17.22 27.73 16.69 17.81 -4.33%
EY 7.33 5.83 7.45 5.81 3.61 5.99 5.62 4.52%
DY 4.25 5.00 5.41 3.89 4.00 4.44 4.78 -1.93%
P/NAPS 4.17 4.33 3.43 4.52 4.99 4.53 4.03 0.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 5.81 5.02 3.90 3.93 4.36 4.03 3.54 -
P/RPS 5.71 6.93 5.30 5.42 6.05 5.76 5.65 0.17%
P/EPS 13.49 17.22 14.15 15.49 28.45 17.56 17.71 -4.43%
EY 7.41 5.81 7.07 6.46 3.51 5.69 5.65 4.61%
DY 4.30 4.98 5.13 4.33 3.90 4.22 4.80 -1.81%
P/NAPS 4.12 4.35 3.62 4.06 5.12 4.76 4.01 0.45%

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