[LOTUS] QoQ TTM Result on 30-Sep-2021 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 18.43%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 60,278 60,220 55,230 51,762 54,283 53,355 54,666 6.75%
PBT 3,308 3,857 3,870 2,830 2,504 5,714 5,423 -28.13%
Tax -168 -186 -170 -170 -258 -217 -174 -2.31%
NP 3,140 3,671 3,700 2,660 2,246 5,497 5,249 -29.07%
-
NP to SH 3,140 3,671 3,700 2,660 2,246 5,497 5,249 -29.07%
-
Tax Rate 5.08% 4.82% 4.39% 6.01% 10.30% 3.80% 3.21% -
Total Cost 57,138 56,549 51,530 49,102 52,037 47,858 49,417 10.19%
-
Net Worth 71,328 71,328 71,328 71,328 71,205 60,128 58,978 13.55%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 71,328 71,328 71,328 71,328 71,205 60,128 58,978 13.55%
NOSH 1,018,974 1,018,974 1,018,974 1,018,974 1,018,974 978,974 778,974 19.66%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.21% 6.10% 6.70% 5.14% 4.14% 10.30% 9.60% -
ROE 4.40% 5.15% 5.19% 3.73% 3.15% 9.14% 8.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.92 5.91 5.42 5.08 5.34 6.21 7.41 -13.93%
EPS 0.31 0.36 0.36 0.26 0.22 0.64 0.71 -42.53%
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 0.07 0.08 -8.53%
Adjusted Per Share Value based on latest NOSH - 1,018,974
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.70 4.69 4.30 4.03 4.23 4.16 4.26 6.79%
EPS 0.24 0.29 0.29 0.21 0.18 0.43 0.41 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0556 0.0556 0.0556 0.0555 0.0469 0.046 13.50%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.165 0.20 0.20 0.22 0.235 0.26 0.25 -
P/RPS 2.79 3.38 3.69 4.33 4.40 4.19 3.37 -11.86%
P/EPS 53.54 55.51 55.08 84.28 106.43 40.63 35.11 32.58%
EY 1.87 1.80 1.82 1.19 0.94 2.46 2.85 -24.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.86 2.86 3.14 3.36 3.71 3.13 -17.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 27/05/22 18/02/22 26/11/21 20/08/21 24/05/21 05/02/21 -
Price 0.17 0.165 0.20 0.23 0.245 0.23 0.255 -
P/RPS 2.87 2.79 3.69 4.53 4.59 3.70 3.44 -11.40%
P/EPS 55.17 45.80 55.08 88.11 110.96 35.94 35.82 33.47%
EY 1.81 2.18 1.82 1.13 0.90 2.78 2.79 -25.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.36 2.86 3.29 3.50 3.29 3.19 -16.63%

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