[LTKM] YoY TTM 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- 19.25%
YoY- 19.1%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 261,219 252,183 180,880 135,109 206,531 184,869 170,130 7.40%
PBT 64,370 53 -20,902 -24,531 29,864 24,239 9,067 38.61%
Tax -14,324 2,218 1,989 1,153 -10,846 -7,980 -4,837 19.82%
NP 50,046 2,271 -18,913 -23,378 19,018 16,259 4,230 50.92%
-
NP to SH 50,046 2,271 -18,913 -23,378 19,018 16,259 4,230 50.92%
-
Tax Rate 22.25% -4,184.91% - - 36.32% 32.92% 53.35% -
Total Cost 211,173 249,912 199,793 158,487 187,513 168,610 165,900 4.10%
-
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 % 28.60% - - - 3.42% 8.00% 30.76% -
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 19.16% 0.90% -10.46% -17.30% 9.21% 8.79% 2.49% -
ROE 17.93% 1.00% -8.42% -10.09% 7.38% 6.72% 1.81% -
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 182.53 176.21 126.39 103.85 158.74 142.09 130.76 5.71%
EPS 34.97 1.59 -13.22 -17.97 14.62 12.50 3.25 48.55%
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 - 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 182.45 176.14 126.34 94.37 144.25 129.12 118.83 7.40%
EPS 34.95 1.59 -13.21 -16.33 13.28 11.36 2.95 50.95%
DPS 10.00 0.00 0.00 0.00 0.45 0.91 0.91 49.07%
NAPS 1.9492 1.5793 1.5693 1.6175 1.7992 1.6902 1.6357 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 0.71 0.81 1.08 0.89 0.82 0.69 0.82 -2.37%
P/EPS 3.69 89.49 -10.29 -5.12 8.89 7.88 32.91 -30.54%
EY 27.11 1.12 -9.72 -19.53 11.24 12.69 3.04 43.98%
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 1.38 1.02 -
P/RPS 0.78 0.78 1.04 0.96 0.84 0.97 0.78 0.00%
P/EPS 4.06 86.33 -9.99 -5.57 9.10 11.04 31.37 -28.86%
EY 24.63 1.16 -10.01 -17.97 10.99 9.06 3.19 40.56%
DY 7.04 0.00 0.00 0.00 0.38 0.72 0.98 38.88%
P/NAPS 0.73 0.87 0.84 0.56 0.67 0.74 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