[LTKM] YoY Cumulative Quarter Result on 30-Sep-2023 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 276.79%
YoY- 7.59%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 113,997 131,575 126,379 86,845 61,856 101,095 86,140 4.77%
PBT 21,003 13,764 9,750 -8,634 -12,610 13,194 9,053 15.04%
Tax -2,022 -3,941 -620 -540 -534 -5,275 -3,337 -8.00%
NP 18,981 9,823 9,130 -9,174 -13,144 7,919 5,716 22.12%
-
NP to SH 18,981 9,823 9,130 -9,174 -13,144 7,919 5,716 22.12%
-
Tax Rate 9.63% 28.63% 6.36% - - 39.98% 36.86% -
Total Cost 95,016 121,752 117,249 96,019 75,000 93,176 80,424 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 2,862 - - - - - - -
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 6.17% 3.97% 4.09% -4.14% -5.68% 3.14% 2.43% -
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 79.64 91.94 88.31 60.68 47.54 77.70 66.21 3.12%
EPS 13.26 6.86 6.38 -6.41 -10.10 6.09 4.39 20.20%
DPS 2.00 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 79.62 91.90 88.27 60.66 43.20 70.61 60.16 4.77%
EPS 13.26 6.86 6.38 -6.41 -9.18 5.53 3.99 22.13%
DPS 2.00 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 1.76 1.72 1.60 1.80 1.89 1.74 1.31 5.03%
P/EPS 10.56 23.02 22.10 -17.00 -8.91 22.18 19.69 -9.85%
EY 9.47 4.34 4.52 -5.88 -11.23 4.51 5.08 10.92%
DY 1.43 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 1.57 1.47 1.61 2.16 1.94 1.54 1.25 3.86%
P/EPS 9.43 19.67 22.26 -20.44 -9.11 19.72 18.78 -10.83%
EY 10.61 5.08 4.49 -4.89 -10.98 5.07 5.33 12.14%
DY 1.60 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