[LTKM] YoY TTM Result on 30-Jun-2020 [#1]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -162.29%
YoY- -114.64%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 259,387 220,287 153,502 166,864 205,165 174,644 165,974 7.72%
PBT 30,241 -11,274 -24,223 677 35,007 6,462 13,059 15.01%
Tax -11,899 4,500 1,016 -4,095 -11,659 -4,046 -5,167 14.90%
NP 18,342 -6,774 -23,207 -3,418 23,348 2,416 7,892 15.08%
-
NP to SH 18,342 -6,774 -23,207 -3,418 23,348 2,416 7,892 15.08%
-
Tax Rate 39.35% - - 604.87% 33.30% 62.61% 39.57% -
Total Cost 241,045 227,061 176,709 170,282 181,817 172,228 158,082 7.28%
-
Net Worth 237,569 218,964 214,671 235,488 245,896 228,983 238,090 -0.03%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 650 1,301 1,301 1,951 -
Div Payout % - - - 0.00% 5.57% 53.85% 24.73% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 237,569 218,964 214,671 235,488 245,896 228,983 238,090 -0.03%
NOSH 143,114 143,114 130,104 130,104 130,104 130,104 130,104 1.60%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.07% -3.08% -15.12% -2.05% 11.38% 1.38% 4.75% -
ROE 7.72% -3.09% -10.81% -1.45% 9.50% 1.06% 3.31% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 181.25 153.92 117.98 128.25 157.69 134.23 127.57 6.02%
EPS 12.82 -4.73 -17.84 -2.63 17.95 1.86 6.07 13.26%
DPS 0.00 0.00 0.00 0.50 1.00 1.00 1.50 -
NAPS 1.66 1.53 1.65 1.81 1.89 1.76 1.83 -1.61%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 181.25 153.92 107.26 116.60 143.36 122.03 115.97 7.72%
EPS 12.82 -4.73 -16.22 -2.39 16.31 1.69 5.51 15.10%
DPS 0.00 0.00 0.00 0.45 0.91 0.91 1.36 -
NAPS 1.66 1.53 1.50 1.6455 1.7182 1.60 1.6636 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.45 1.21 1.07 1.05 0.985 0.90 1.77 -
P/RPS 0.80 0.79 0.91 0.82 0.62 0.67 1.39 -8.79%
P/EPS 11.31 -25.56 -6.00 -39.97 5.49 48.47 29.18 -14.60%
EY 8.84 -3.91 -16.67 -2.50 18.22 2.06 3.43 17.08%
DY 0.00 0.00 0.00 0.48 1.02 1.11 0.85 -
P/NAPS 0.87 0.79 0.65 0.58 0.52 0.51 0.97 -1.79%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 18/08/22 19/08/21 24/08/20 23/08/19 16/08/18 16/08/17 -
Price 1.58 1.23 1.10 0.94 1.35 0.92 1.49 -
P/RPS 0.87 0.80 0.93 0.73 0.86 0.69 1.17 -4.81%
P/EPS 12.33 -25.99 -6.17 -35.78 7.52 49.54 24.56 -10.84%
EY 8.11 -3.85 -16.22 -2.79 13.29 2.02 4.07 12.17%
DY 0.00 0.00 0.00 0.53 0.74 1.09 1.01 -
P/NAPS 0.95 0.80 0.67 0.52 0.71 0.52 0.81 2.69%

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