[LOTUS] QoQ TTM 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- -59.14%
YoY- -70.07%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 60,220 55,230 51,762 54,283 53,355 54,666 56,179 4.74%
PBT 3,857 3,870 2,830 2,504 5,714 5,423 10,060 -47.25%
Tax -186 -170 -170 -258 -217 -174 -134 24.45%
NP 3,671 3,700 2,660 2,246 5,497 5,249 9,926 -48.50%
-
NP to SH 3,671 3,700 2,660 2,246 5,497 5,249 9,926 -48.50%
-
Tax Rate 4.82% 4.39% 6.01% 10.30% 3.80% 3.21% 1.33% -
Total Cost 56,549 51,530 49,102 52,037 47,858 49,417 46,253 14.35%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 6.10% 6.70% 5.14% 4.14% 10.30% 9.60% 17.67% -
ROE 5.15% 5.19% 3.73% 3.15% 9.14% 8.90% 17.33% -
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 5.91 5.42 5.08 5.34 6.21 7.41 7.85 -17.25%
EPS 0.36 0.36 0.26 0.22 0.64 0.71 1.39 -59.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 5.25 4.82 4.51 4.73 4.65 4.77 4.90 4.71%
EPS 0.32 0.32 0.23 0.20 0.48 0.46 0.87 -48.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0622 0.0622 0.0621 0.0524 0.0514 0.0499 15.83%
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 3.38 3.69 4.33 4.40 4.19 3.37 3.44 -1.16%
P/EPS 55.51 55.08 84.28 106.43 40.63 35.11 19.47 101.19%
EY 1.80 1.82 1.19 0.94 2.46 2.85 5.14 -50.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.79 3.69 4.53 4.59 3.70 3.44 3.25 -9.68%
P/EPS 45.80 55.08 88.11 110.96 35.94 35.82 18.39 83.83%
EY 2.18 1.82 1.13 0.90 2.78 2.79 5.44 -45.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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