[LOTUS] QoQ Annualized Quarter Result on 30-Jun-2021 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 1.41%
YoY- -78.91%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 70,984 68,488 51,762 52,968 54,076 54,616 55,098 18.41%
PBT 4,918 6,072 2,831 2,901 2,864 1,912 10,061 -37.97%
Tax -198 -160 -170 -165 -166 -160 -134 29.76%
NP 4,720 5,912 2,661 2,736 2,698 1,752 9,927 -39.10%
-
NP to SH 4,720 5,912 2,661 2,736 2,698 1,752 9,927 -39.10%
-
Tax Rate 4.03% 2.64% 6.00% 5.69% 5.80% 8.37% 1.33% -
Total Cost 66,264 62,576 49,101 50,232 51,378 52,864 45,171 29.13%
-
Net Worth 71,328 71,328 71,328 71,205 60,128 58,978 57,264 15.78%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - 3,579 -
Div Payout % - - - - - - 36.05% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 71,328 71,328 71,328 71,205 60,128 58,978 57,264 15.78%
NOSH 1,018,974 1,018,974 1,018,974 1,018,974 978,974 778,974 718,524 26.25%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.65% 8.63% 5.14% 5.17% 4.99% 3.21% 18.02% -
ROE 6.62% 8.29% 3.73% 3.84% 4.49% 2.97% 17.34% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.97 6.72 5.08 5.21 6.30 7.41 7.70 -6.43%
EPS 0.46 0.60 0.34 0.32 0.34 0.24 1.64 -57.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.08 0.08 -8.52%
Adjusted Per Share Value based on latest NOSH - 1,018,974
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.91 6.67 5.04 5.16 5.27 5.32 5.37 18.32%
EPS 0.46 0.58 0.26 0.27 0.26 0.17 0.97 -39.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.0695 0.0695 0.0695 0.0693 0.0586 0.0574 0.0558 15.77%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.20 0.20 0.22 0.235 0.26 0.25 0.27 -
P/RPS 2.87 2.98 4.33 4.51 4.13 3.37 3.51 -12.56%
P/EPS 43.18 34.47 84.24 87.37 82.78 105.20 19.47 70.14%
EY 2.32 2.90 1.19 1.14 1.21 0.95 5.14 -41.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 2.86 2.86 3.14 3.36 3.71 3.13 3.38 -10.54%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 18/02/22 26/11/21 20/08/21 24/05/21 05/02/21 25/11/20 -
Price 0.165 0.20 0.23 0.245 0.23 0.255 0.255 -
P/RPS 2.37 2.98 4.53 4.71 3.65 3.44 3.31 -19.98%
P/EPS 35.62 34.47 88.07 91.09 73.23 107.30 18.39 55.44%
EY 2.81 2.90 1.14 1.10 1.37 0.93 5.44 -35.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 2.36 2.86 3.29 3.50 3.29 3.19 3.19 -18.21%

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