[LTKM] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -6.68%
YoY- 199.52%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 259,028 257,272 256,621 252,758 250,568 201,669 189,269 23.33%
PBT 17,680 30,524 17,768 19,500 18,812 -19,814 -8,721 -
Tax -7,252 -9,897 -2,713 -1,240 756 3,939 -418 573.68%
NP 10,428 20,627 15,054 18,260 19,568 -15,875 -9,140 -
-
NP to SH 10,428 20,627 15,054 18,260 19,568 -15,875 -9,140 -
-
Tax Rate 41.02% 32.42% 15.27% 6.36% -4.02% - - -
Total Cost 248,600 236,645 241,566 234,498 231,000 217,544 198,409 16.27%
-
Net Worth 237,569 240,431 226,120 223,257 218,964 216,102 224,688 3.79%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 237,569 240,431 226,120 223,257 218,964 216,102 224,688 3.79%
NOSH 143,114 143,114 143,114 143,114 143,114 143,114 143,114 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.03% 8.02% 5.87% 7.22% 7.81% -7.87% -4.83% -
ROE 4.39% 8.58% 6.66% 8.18% 8.94% -7.35% -4.07% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 180.99 179.77 179.31 176.61 175.08 140.91 132.25 23.33%
EPS 7.28 14.41 10.52 12.76 13.68 -11.09 -6.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.68 1.58 1.56 1.53 1.51 1.57 3.79%
Adjusted Per Share Value based on latest NOSH - 143,114
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 180.99 179.77 179.31 176.61 175.08 140.91 132.25 23.33%
EPS 7.28 14.41 10.52 12.76 13.68 -11.09 -6.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.68 1.58 1.56 1.53 1.51 1.57 3.79%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.45 1.50 1.42 1.41 1.21 1.38 1.36 -
P/RPS 0.80 0.83 0.79 0.80 0.69 0.98 1.03 -15.54%
P/EPS 19.90 10.41 13.50 11.05 8.85 -12.44 -21.29 -
EY 5.03 9.61 7.41 9.05 11.30 -8.04 -4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 0.90 0.90 0.79 0.91 0.87 0.00%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 31/05/23 28/02/23 22/11/22 18/08/22 30/05/22 23/02/22 -
Price 1.58 1.44 1.37 1.42 1.23 1.27 1.32 -
P/RPS 0.87 0.80 0.76 0.80 0.70 0.90 1.00 -8.88%
P/EPS 21.68 9.99 13.02 11.13 9.00 -11.45 -20.67 -
EY 4.61 10.01 7.68 8.99 11.12 -8.73 -4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.86 0.87 0.91 0.80 0.84 0.84 8.57%

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