[LTKM] QoQ TTM Result on 31-Dec-2022 [#3]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -6.5%
YoY- 112.01%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 262,468 259,387 257,272 252,183 241,203 220,287 201,669 19.18%
PBT 34,538 30,241 30,524 53 -1,430 -11,274 -19,814 -
Tax -13,218 -11,899 -9,897 2,218 3,859 4,500 3,939 -
NP 21,320 18,342 20,627 2,271 2,429 -6,774 -15,875 -
-
NP to SH 21,320 18,342 20,627 2,271 2,429 -6,774 -15,875 -
-
Tax Rate 38.27% 39.35% 32.42% -4,184.91% - - - -
Total Cost 241,148 241,045 236,645 249,912 238,774 227,061 217,544 7.10%
-
Net Worth 247,587 237,569 240,431 226,120 223,257 218,964 216,102 9.48%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 247,587 237,569 240,431 226,120 223,257 218,964 216,102 9.48%
NOSH 143,114 143,114 143,114 143,114 143,114 143,114 143,114 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.12% 7.07% 8.02% 0.90% 1.01% -3.08% -7.87% -
ROE 8.61% 7.72% 8.58% 1.00% 1.09% -3.09% -7.35% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 183.40 181.25 179.77 176.21 168.54 153.92 140.91 19.18%
EPS 14.90 12.82 14.41 1.59 1.70 -4.73 -11.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.68 1.58 1.56 1.53 1.51 9.48%
Adjusted Per Share Value based on latest NOSH - 143,114
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 183.40 181.25 179.77 176.21 168.54 153.92 140.91 19.18%
EPS 14.90 12.82 14.41 1.59 1.70 -4.73 -11.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.66 1.68 1.58 1.56 1.53 1.51 9.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.58 1.45 1.50 1.42 1.41 1.21 1.38 -
P/RPS 0.86 0.80 0.83 0.81 0.84 0.79 0.98 -8.33%
P/EPS 10.61 11.31 10.41 89.49 83.08 -25.56 -12.44 -
EY 9.43 8.84 9.61 1.12 1.20 -3.91 -8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 0.89 0.90 0.90 0.79 0.91 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 18/08/23 31/05/23 28/02/23 22/11/22 18/08/22 30/05/22 -
Price 1.35 1.58 1.46 1.37 1.42 1.23 1.27 -
P/RPS 0.74 0.87 0.81 0.78 0.84 0.80 0.90 -12.22%
P/EPS 9.06 12.33 10.13 86.33 83.66 -25.99 -11.45 -
EY 11.03 8.11 9.87 1.16 1.20 -3.85 -8.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.95 0.87 0.87 0.91 0.80 0.84 -4.81%

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