[LTKM] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -8.98%
YoY- 30.2%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 250,568 201,669 189,269 173,690 176,096 137,302 131,298 54.03%
PBT 18,812 -19,814 -8,721 -17,268 -15,348 -28,440 -18,773 -
Tax 756 3,939 -418 -1,080 -1,488 1,048 -1,673 -
NP 19,568 -15,875 -9,140 -18,348 -16,836 -27,392 -20,446 -
-
NP to SH 19,568 -15,875 -9,140 -18,348 -16,836 -27,392 -20,446 -
-
Tax Rate -4.02% - - - - - - -
Total Cost 231,000 217,544 198,409 192,038 192,932 164,694 151,745 32.43%
-
Net Worth 218,964 216,102 224,688 221,826 214,671 221,176 231,585 -3.67%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 218,964 216,102 224,688 221,826 214,671 221,176 231,585 -3.67%
NOSH 143,114 143,114 143,114 143,114 130,104 130,104 130,104 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.81% -7.87% -4.83% -10.56% -9.56% -19.95% -15.57% -
ROE 8.94% -7.35% -4.07% -8.27% -7.84% -12.38% -8.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 175.08 140.91 132.25 121.36 135.35 105.53 100.92 44.52%
EPS 13.68 -11.09 -6.39 -12.82 -12.96 -21.05 -15.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.57 1.55 1.65 1.70 1.78 -9.62%
Adjusted Per Share Value based on latest NOSH - 143,114
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 175.08 140.91 132.25 121.36 123.05 95.94 91.74 54.03%
EPS 13.68 -11.09 -6.39 -12.82 -11.76 -19.14 -14.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.57 1.55 1.50 1.5455 1.6182 -3.67%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.21 1.38 1.36 1.09 1.07 0.00 0.92 -
P/RPS 0.69 0.98 1.03 0.90 0.79 0.00 0.91 -16.89%
P/EPS 8.85 -12.44 -21.29 -8.50 -8.27 0.00 -5.85 -
EY 11.30 -8.04 -4.70 -11.76 -12.09 0.00 -17.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.91 0.87 0.70 0.65 0.00 0.52 32.25%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 30/05/22 23/02/22 23/11/21 19/08/21 25/05/21 25/02/21 -
Price 1.23 1.27 1.32 1.31 1.10 0.00 1.00 -
P/RPS 0.70 0.90 1.00 1.08 0.81 0.00 0.99 -20.68%
P/EPS 9.00 -11.45 -20.67 -10.22 -8.50 0.00 -6.36 -
EY 11.12 -8.73 -4.84 -9.79 -11.76 0.00 -15.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.84 0.85 0.67 0.00 0.56 26.92%

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