[LTKM] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -16.67%
YoY- -213.36%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 196,413 192,466 141,952 98,474 150,553 140,363 130,526 7.04%
PBT 47,172 13,326 -6,541 -14,080 21,910 23,007 5,848 41.59%
Tax -6,462 -2,035 -314 -1,255 -8,382 -7,539 -3,400 11.29%
NP 40,710 11,291 -6,855 -15,335 13,528 15,468 2,448 59.73%
-
NP to SH 40,710 11,291 -6,855 -15,335 13,528 15,468 2,448 59.73%
-
Tax Rate 13.70% 15.27% - - 38.26% 32.77% 58.14% -
Total Cost 155,703 181,175 148,807 113,809 137,025 124,895 128,078 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 14,311 - - - 650 1,301 1,301 49.10%
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 14.59% 4.99% -3.05% -6.62% 5.25% 6.39% 1.05% -
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 137.24 134.48 99.19 75.69 115.72 107.89 100.32 5.35%
EPS 28.45 7.89 -4.79 -11.79 10.40 11.89 1.88 57.24%
DPS 10.00 0.00 0.00 0.00 0.50 1.00 1.00 46.75%
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 - 130,104
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 137.24 134.48 99.19 68.81 105.20 98.08 91.20 7.04%
EPS 28.45 7.89 -4.79 -10.72 9.45 10.81 1.71 59.74%
DPS 10.00 0.00 0.00 0.00 0.45 0.91 0.91 49.07%
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 0.94 1.06 1.37 1.22 1.12 0.91 1.07 -2.13%
P/EPS 4.53 18.00 -28.39 -7.81 12.50 8.29 56.87 -34.39%
EY 22.05 5.56 -3.52 -12.81 8.00 12.07 1.76 52.36%
DY 7.75 0.00 0.00 0.00 0.38 1.02 0.93 42.36%
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 1.03 1.02 1.33 1.32 1.15 1.22 1.02 0.16%
P/EPS 4.99 17.36 -27.56 -8.48 12.79 11.10 54.21 -32.79%
EY 20.03 5.76 -3.63 -11.79 7.82 9.01 1.84 48.84%
DY 7.04 0.00 0.00 0.00 0.38 0.76 0.98 38.88%
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