[LTKM] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 50.19%
YoY- 55.3%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 261,884 256,621 189,269 131,298 200,737 187,150 174,034 7.04%
PBT 62,896 17,768 -8,721 -18,773 29,213 30,676 7,797 41.59%
Tax -8,616 -2,713 -418 -1,673 -11,176 -10,052 -4,533 11.29%
NP 54,280 15,054 -9,140 -20,446 18,037 20,624 3,264 59.73%
-
NP to SH 54,280 15,054 -9,140 -20,446 18,037 20,624 3,264 59.73%
-
Tax Rate 13.70% 15.27% - - 38.26% 32.77% 58.14% -
Total Cost 207,604 241,566 198,409 151,745 182,700 166,526 170,770 3.30%
-
Net Worth 279,072 226,120 224,688 231,585 257,605 241,993 234,187 2.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 19,081 - - - 867 1,734 1,734 49.11%
Div Payout % 35.15% - - - 4.81% 8.41% 53.15% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 279,072 226,120 224,688 231,585 257,605 241,993 234,187 2.96%
NOSH 143,114 143,114 143,114 130,104 130,104 130,104 130,104 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.73% 5.87% -4.83% -15.57% 8.99% 11.02% 1.88% -
ROE 19.45% 6.66% -4.07% -8.83% 7.00% 8.52% 1.39% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 182.99 179.31 132.25 100.92 154.29 143.85 133.77 5.35%
EPS 37.93 10.52 -6.39 -15.72 13.87 15.85 2.51 57.20%
DPS 13.33 0.00 0.00 0.00 0.67 1.33 1.33 46.80%
NAPS 1.95 1.58 1.57 1.78 1.98 1.86 1.80 1.34%
Adjusted Per Share Value based on latest NOSH - 143,114
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 182.99 179.31 132.25 91.74 140.26 130.77 121.61 7.04%
EPS 37.93 10.52 -6.39 -14.29 12.60 14.41 2.28 59.74%
DPS 13.33 0.00 0.00 0.00 0.61 1.21 1.21 49.14%
NAPS 1.95 1.58 1.57 1.6182 1.80 1.6909 1.6364 2.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.29 1.42 1.36 0.92 1.30 0.985 1.07 -
P/RPS 0.70 0.79 1.03 0.91 0.84 0.68 0.80 -2.19%
P/EPS 3.40 13.50 -21.29 -5.85 9.38 6.21 42.65 -34.38%
EY 29.40 7.41 -4.70 -17.08 10.66 16.09 2.34 52.44%
DY 10.34 0.00 0.00 0.00 0.51 1.35 1.25 42.18%
P/NAPS 0.66 0.90 0.87 0.52 0.66 0.53 0.59 1.88%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 28/02/23 23/02/22 25/02/21 28/02/20 27/02/19 13/02/18 -
Price 1.42 1.37 1.32 1.00 1.33 1.32 1.02 -
P/RPS 0.78 0.76 1.00 0.99 0.86 0.92 0.76 0.43%
P/EPS 3.74 13.02 -20.67 -6.36 9.59 8.33 40.66 -32.80%
EY 26.71 7.68 -4.84 -15.72 10.42 12.01 2.46 48.77%
DY 9.39 0.00 0.00 0.00 0.50 1.01 1.31 38.83%
P/NAPS 0.73 0.87 0.84 0.56 0.67 0.71 0.57 4.20%

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