[LITRAK] YoY TTM Result on 31-Mar-2021 [#4]

Stock

[LITRAK] LINGKARAN TRANS KOTA HOLDINGS

Announcement Date

28-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

QoQ- -5.44%

YoY- -21.43%

Quarter Report

Litrak - Q4 FY 2021 (Mar 21).pdf

Latest QR

Upcoming QR

LITRAK's Result

LITRAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	378,961	400,932	392,827	503,844	516,034	523,897	534,235	-5.56%
YoY %	-5.48%	2.06%	-22.03%	-2.36%	-1.50%	-1.94%	-	-
Horiz. %	70.94%	75.05%	73.53%	94.31%	96.59%	98.06%	100.00%	-
PBT	1,577,952	245,279	267,080	342,883	314,590	306,449	292,436	32.42%
YoY %	543.33%	-8.16%	-22.11%	8.99%	2.66%	4.79%	-	-
Horiz. %	539.59%	83.87%	91.33%	117.25%	107.58%	104.79%	100.00%	-
Tax	-51,331	-82,431	-61,304	-80,967	-78,480	-77,895	-71,402	-5.34%
YoY %	37.73%	-34.46%	24.29%	-3.17%	-0.75%	-9.09%	-	-
Horiz. %	71.89%	115.45%	85.86%	113.40%	109.91%	109.09%	100.00%	-
NP	1,526,621	162,848	205,776	261,916	236,110	228,554	221,034	37.97%
YoY %	837.45%	-20.86%	-21.43%	10.93%	3.31%	3.40%	-	-
Horiz. %	690.67%	73.68%	93.10%	118.50%	106.82%	103.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,526,621	162,848	205,776	261,916	236,110	228,554	221,034	37.97%
YoY %	837.45%	-20.86%	-21.43%	10.93%	3.31%	3.40%	-	-
Horiz. %	690.67%	73.68%	93.10%	118.50%	106.82%	103.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.25%	33.61%	22.95%	23.61%	24.95%	25.42%	24.42%	-
YoY %	-90.33%	46.45%	-2.80%	-5.37%	-1.85%	4.10%	-	-
Horiz. %	13.31%	137.63%	93.98%	96.68%	102.17%	104.10%	100.00%	-
Total Cost	-1,147,660	238,084	187,051	241,928	279,924	295,343	313,201	-
YoY %	-582.04%	27.28%	-22.68%	-13.57%	-5.22%	-5.70%	-	-
Horiz. %	-366.43%	76.02%	59.72%	77.24%	89.38%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,994	1,212,918	1,181,006	1,074,277	930,029	822,966	715,451	-13.67%
YoY %	-75.60%	2.70%	9.93%	15.51%	13.01%	15.03%	-	-
Horiz. %	41.37%	169.53%	165.07%	150.15%	129.99%	115.03%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	2,468,065	133,214	106,413	132,483	131,988	131,785	131,118	63.06%
YoY %	1,752.71%	25.19%	-19.68%	0.38%	0.15%	0.51%	-	-
Horiz. %	1,882.32%	101.60%	81.16%	101.04%	100.66%	100.51%	100.00%	-
Div Payout %	161.67%	81.80%	51.71%	50.58%	55.90%	57.66%	59.32%	-
YoY %	97.64%	58.19%	2.23%	-9.52%	-3.05%	-2.80%	-	-
Horiz. %	272.54%	137.90%	87.17%	85.27%	94.23%	97.20%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	295,994	1,212,918	1,181,006	1,074,277	930,029	822,966	715,451	-13.67%
YoY %	-75.60%	2.70%	9.93%	15.51%	13.01%	15.03%	-	-
Horiz. %	41.37%	169.53%	165.07%	150.15%	129.99%	115.03%	100.00%	-
NOSH	541,459	533,083	532,843	531,341	527,975	527,917	526,260	0.47%
YoY %	1.57%	0.05%	0.28%	0.64%	0.01%	0.31%	-	-
Horiz. %	102.89%	101.30%	101.25%	100.97%	100.33%	100.31%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	402.84%	40.62%	52.38%	51.98%	45.75%	43.63%	41.37%	-
YoY %	891.73%	-22.45%	0.77%	13.62%	4.86%	5.46%	-	-
Horiz. %	973.75%	98.19%	126.61%	125.65%	110.59%	105.46%	100.00%	-
ROE	515.76%	13.43%	17.42%	24.38%	25.39%	27.77%	30.89%	-
YoY %	3,740.36%	-22.90%	-28.55%	-3.98%	-8.57%	-10.10%	-	-
Horiz. %	1,669.67%	43.48%	56.39%	78.93%	82.19%	89.90%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	69.97	75.23	73.73	94.83	97.74	99.23	101.52	-6.01%
YoY %	-6.99%	2.03%	-22.25%	-2.98%	-1.50%	-2.26%	-	-
Horiz. %	68.92%	74.10%	72.63%	93.41%	96.28%	97.74%	100.00%	-
EPS	281.86	30.56	38.62	49.30	44.72	43.29	42.00	37.32%
YoY %	822.32%	-20.87%	-21.66%	10.24%	3.30%	3.07%	-	-
Horiz. %	671.10%	72.76%	91.95%	117.38%	106.48%	103.07%	100.00%	-
DPS	457.00	25.00	20.00	25.00	25.00	25.00	25.00	62.26%
YoY %	1,728.00%	25.00%	-20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,828.00%	100.00%	80.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5465	2.2759	2.2165	2.0219	1.7615	1.5588	1.3595	-14.08%
YoY %	-75.99%	2.68%	9.62%	14.78%	13.00%	14.66%	-	-
Horiz. %	40.20%	167.41%	163.04%	148.72%	129.57%	114.66%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 532,843
RPS	69.59	73.62	72.13	92.52	94.76	96.20	98.10	-5.55%
YoY %	-5.47%	2.07%	-22.04%	-2.36%	-1.50%	-1.94%	-	-
Horiz. %	70.94%	75.05%	73.53%	94.31%	96.60%	98.06%	100.00%	-
EPS	280.32	29.90	37.79	48.09	43.36	41.97	40.59	37.97%
YoY %	837.53%	-20.88%	-21.42%	10.91%	3.31%	3.40%	-	-
Horiz. %	690.61%	73.66%	93.10%	118.48%	106.82%	103.40%	100.00%	-
DPS	453.19	24.46	19.54	24.33	24.24	24.20	24.08	63.05%
YoY %	1,752.78%	25.18%	-19.69%	0.37%	0.17%	0.50%	-	-
Horiz. %	1,882.02%	101.58%	81.15%	101.04%	100.66%	100.50%	100.00%	-
NAPS	0.5435	2.2272	2.1686	1.9726	1.7077	1.5111	1.3137	-13.67%
YoY %	-75.60%	2.70%	9.94%	15.51%	13.01%	15.03%	-	-
Horiz. %	41.37%	169.54%	165.08%	150.16%	129.99%	115.03%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.49	3.91	3.88	3.70	4.21	5.69	6.02	-
P/RPS	0.70	5.20	5.26	3.90	4.31	5.73	5.93	-29.94%
YoY %	-86.54%	-1.14%	34.87%	-9.51%	-24.78%	-3.37%	-	-
Horiz. %	11.80%	87.69%	88.70%	65.77%	72.68%	96.63%	100.00%	-
P/EPS	0.17	12.80	10.05	7.51	9.41	13.14	14.33	-52.22%
YoY %	-98.67%	27.36%	33.82%	-20.19%	-28.39%	-8.30%	-	-
Horiz. %	1.19%	89.32%	70.13%	52.41%	65.67%	91.70%	100.00%	-
EY	575.23	7.81	9.95	13.32	10.62	7.61	6.98	108.53%
YoY %	7,265.30%	-21.51%	-25.30%	25.42%	39.55%	9.03%	-	-
Horiz. %	8,241.12%	111.89%	142.55%	190.83%	152.15%	109.03%	100.00%	-
DY	932.65	6.39	5.15	6.76	5.94	4.39	4.15	146.47%
YoY %	14,495.46%	24.08%	-23.82%	13.80%	35.31%	5.78%	-	-
Horiz. %	22,473.49%	153.98%	124.10%	162.89%	143.13%	105.78%	100.00%	-
P/NAPS	0.90	1.72	1.75	1.83	2.39	3.65	4.43	-23.31%
YoY %	-47.67%	-1.71%	-4.37%	-23.43%	-34.52%	-17.61%	-	-
Horiz. %	20.32%	38.83%	39.50%	41.31%	53.95%	82.39%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	30/05/22	28/05/21	29/06/20	30/05/19	30/05/18	30/05/17	-
Price	0.50	4.66	3.69	4.18	4.20	4.30	5.90	-
P/RPS	0.71	6.19	5.01	4.41	4.30	4.33	5.81	-29.54%
YoY %	-88.53%	23.55%	13.61%	2.56%	-0.69%	-25.47%	-	-
Horiz. %	12.22%	106.54%	86.23%	75.90%	74.01%	74.53%	100.00%	-
P/EPS	0.18	15.25	9.55	8.48	9.39	9.93	14.05	-51.61%
YoY %	-98.82%	59.69%	12.62%	-9.69%	-5.44%	-29.32%	-	-
Horiz. %	1.28%	108.54%	67.97%	60.36%	66.83%	70.68%	100.00%	-
EY	563.73	6.56	10.47	11.79	10.65	10.07	7.12	107.15%
YoY %	8,493.45%	-37.34%	-11.20%	10.70%	5.76%	41.43%	-	-
Horiz. %	7,917.56%	92.13%	147.05%	165.59%	149.58%	141.43%	100.00%	-
DY	914.00	5.36	5.42	5.98	5.95	5.81	4.24	144.76%
YoY %	16,952.24%	-1.11%	-9.36%	0.50%	2.41%	37.03%	-	-
Horiz. %	21,556.60%	126.42%	127.83%	141.04%	140.33%	137.03%	100.00%	-
P/NAPS	0.91	2.05	1.66	2.07	2.38	2.76	4.34	-22.91%
YoY %	-55.61%	23.49%	-19.81%	-13.03%	-13.77%	-36.41%	-	-
Horiz. %	20.97%	47.24%	38.25%	47.70%	54.84%	63.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos