[LTKM] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -8.98%
YoY- 30.2%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 227,994 263,150 252,758 173,690 123,712 202,190 172,280 4.77%
PBT 42,006 27,528 19,500 -17,268 -25,220 26,388 18,106 15.04%
Tax -4,044 -7,882 -1,240 -1,080 -1,068 -10,550 -6,674 -8.00%
NP 37,962 19,646 18,260 -18,348 -26,288 15,838 11,432 22.12%
-
NP to SH 37,962 19,646 18,260 -18,348 -26,288 15,838 11,432 22.12%
-
Tax Rate 9.63% 28.63% 6.36% - - 39.98% 36.86% -
Total Cost 190,032 243,504 234,498 192,038 150,000 186,352 160,848 2.81%
-
Net Worth 307,761 247,587 223,257 221,826 231,585 252,401 235,488 4.55%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 5,725 - - - - - - -
Div Payout % 15.08% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 307,761 247,587 223,257 221,826 231,585 252,401 235,488 4.55%
NOSH 143,144 143,114 143,114 143,114 130,104 130,104 130,104 1.60%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.65% 7.47% 7.22% -10.56% -21.25% 7.83% 6.64% -
ROE 12.33% 7.93% 8.18% -8.27% -11.35% 6.27% 4.85% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 159.28 183.87 176.61 121.36 95.09 155.41 132.42 3.12%
EPS 26.52 13.72 12.76 -12.82 -20.20 12.18 8.78 20.20%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 1.73 1.56 1.55 1.78 1.94 1.81 2.90%
Adjusted Per Share Value based on latest NOSH - 143,114
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 159.24 183.80 176.54 121.31 86.41 141.22 120.33 4.77%
EPS 26.51 13.72 12.75 -12.82 -18.36 11.06 7.98 22.12%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1496 1.7293 1.5593 1.5493 1.6175 1.7629 1.6448 4.55%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.40 1.58 1.41 1.09 0.90 1.35 0.865 -
P/RPS 0.88 0.86 0.80 0.90 0.95 0.87 0.65 5.17%
P/EPS 5.28 11.51 11.05 -8.50 -4.45 11.09 9.84 -9.84%
EY 18.94 8.69 9.05 -11.76 -22.45 9.02 10.16 10.92%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 0.90 0.70 0.51 0.70 0.48 5.17%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 28/11/23 22/11/22 23/11/21 19/11/20 19/11/19 14/11/18 -
Price 1.25 1.35 1.42 1.31 0.92 1.20 0.825 -
P/RPS 0.78 0.73 0.80 1.08 0.97 0.77 0.62 3.89%
P/EPS 4.71 9.83 11.13 -10.22 -4.55 9.86 9.39 -10.85%
EY 21.22 10.17 8.99 -9.79 -21.96 10.14 10.65 12.16%
DY 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.78 0.91 0.85 0.52 0.62 0.46 3.93%

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