[LTKM] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 88.4%
YoY- 7.59%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 223,568 257,686 261,884 263,150 259,028 257,272 256,621 -8.79%
PBT 26,372 64,639 62,896 27,528 17,680 30,524 17,768 30.14%
Tax -3,308 -6,074 -8,616 -7,882 -7,252 -9,897 -2,713 14.14%
NP 23,064 58,565 54,280 19,646 10,428 20,627 15,054 32.93%
-
NP to SH 23,064 58,565 54,280 19,646 10,428 20,627 15,054 32.93%
-
Tax Rate 12.54% 9.40% 13.70% 28.63% 41.02% 32.42% 15.27% -
Total Cost 200,504 199,121 207,604 243,504 248,600 236,645 241,566 -11.69%
-
Net Worth 296,245 286,228 279,072 247,587 237,569 240,431 226,120 19.75%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 14,311 19,081 - - - - -
Div Payout % - 24.44% 35.15% - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 296,245 286,228 279,072 247,587 237,569 240,431 226,120 19.75%
NOSH 143,114 143,114 143,114 143,114 143,114 143,114 143,114 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.32% 22.73% 20.73% 7.47% 4.03% 8.02% 5.87% -
ROE 7.79% 20.46% 19.45% 7.93% 4.39% 8.58% 6.66% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 156.22 180.06 182.99 183.87 180.99 179.77 179.31 -8.78%
EPS 16.12 40.92 37.93 13.72 7.28 14.41 10.52 32.94%
DPS 0.00 10.00 13.33 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.00 1.95 1.73 1.66 1.68 1.58 19.75%
Adjusted Per Share Value based on latest NOSH - 143,114
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 156.15 179.98 182.91 183.80 180.92 179.69 179.24 -8.79%
EPS 16.11 40.90 37.91 13.72 7.28 14.41 10.51 32.97%
DPS 0.00 10.00 13.33 0.00 0.00 0.00 0.00 -
NAPS 2.0691 1.9992 1.9492 1.7293 1.6593 1.6793 1.5793 19.75%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.41 1.43 1.29 1.58 1.45 1.50 1.42 -
P/RPS 0.90 0.79 0.70 0.86 0.80 0.83 0.79 9.08%
P/EPS 8.75 3.49 3.40 11.51 19.90 10.41 13.50 -25.12%
EY 11.43 28.62 29.40 8.69 5.03 9.61 7.41 33.53%
DY 0.00 6.99 10.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.66 0.91 0.87 0.89 0.90 -17.05%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 21/05/24 22/02/24 28/11/23 18/08/23 31/05/23 28/02/23 -
Price 1.38 1.53 1.42 1.35 1.58 1.44 1.37 -
P/RPS 0.88 0.85 0.78 0.73 0.87 0.80 0.76 10.27%
P/EPS 8.56 3.74 3.74 9.83 21.68 9.99 13.02 -24.41%
EY 11.68 26.75 26.71 10.17 4.61 10.01 7.68 32.28%
DY 0.00 6.54 9.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.73 0.78 0.95 0.86 0.87 -15.99%

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