[LTKM] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 13.89%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 123,712 111,696 187,188 200,737 202,190 192,992 196,341 -26.44%
PBT -25,220 -32,220 11,459 29,213 26,388 10,916 30,959 -
Tax -1,068 -1,360 -5,974 -11,176 -10,550 -8,876 -10,003 -77.40%
NP -26,288 -33,580 5,485 18,037 15,838 2,040 20,956 -
-
NP to SH -26,288 -33,580 5,485 18,037 15,838 2,040 20,956 -
-
Tax Rate - - 52.13% 38.26% 39.98% 81.31% 32.31% -
Total Cost 150,000 145,276 181,703 182,700 186,352 190,952 175,385 -9.87%
-
Net Worth 231,585 235,488 240,692 257,605 252,401 245,896 247,197 -4.24%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 867 - - - -
Div Payout % - - - 4.81% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 231,585 235,488 240,692 257,605 252,401 245,896 247,197 -4.24%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -21.25% -30.06% 2.93% 8.99% 7.83% 1.06% 10.67% -
ROE -11.35% -14.26% 2.28% 7.00% 6.27% 0.83% 8.48% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 95.09 85.85 143.88 154.29 155.41 148.34 150.91 -26.43%
EPS -20.20 -25.80 4.22 13.87 12.18 1.56 16.11 -
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 1.78 1.81 1.85 1.98 1.94 1.89 1.90 -4.24%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 86.44 78.05 130.80 140.26 141.28 134.85 137.19 -26.44%
EPS -18.37 -23.46 3.83 12.60 11.07 1.43 14.64 -
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 1.6182 1.6455 1.6818 1.80 1.7636 1.7182 1.7273 -4.24%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.90 1.05 1.09 1.30 1.35 0.985 1.18 -
P/RPS 0.95 1.22 0.76 0.84 0.87 0.66 0.78 14.00%
P/EPS -4.45 -4.07 25.85 9.38 11.09 62.82 7.33 -
EY -22.45 -24.58 3.87 10.66 9.02 1.59 13.65 -
DY 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.66 0.70 0.52 0.62 -12.17%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 24/08/20 21/05/20 28/02/20 19/11/19 23/08/19 21/05/19 -
Price 0.92 0.94 1.09 1.33 1.20 1.35 1.18 -
P/RPS 0.97 1.09 0.76 0.86 0.77 0.91 0.78 15.59%
P/EPS -4.55 -3.64 25.85 9.59 9.86 86.10 7.33 -
EY -21.96 -27.46 3.87 10.42 10.14 1.16 13.65 -
DY 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.59 0.67 0.62 0.71 0.62 -11.03%

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