[LOTUS] QoQ Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 54.0%
YoY- -76.65%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 68,488 51,762 52,968 54,076 54,616 55,098 55,489 15.01%
PBT 6,072 2,831 2,901 2,864 1,912 10,061 12,976 -39.64%
Tax -160 -170 -165 -166 -160 -134 0 -
NP 5,912 2,661 2,736 2,698 1,752 9,927 12,976 -40.70%
-
NP to SH 5,912 2,661 2,736 2,698 1,752 9,927 12,976 -40.70%
-
Tax Rate 2.64% 6.00% 5.69% 5.80% 8.37% 1.33% 0.00% -
Total Cost 62,576 49,101 50,232 51,378 52,864 45,171 42,513 29.30%
-
Net Worth 71,328 71,328 71,205 60,128 58,978 57,264 55,185 18.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - 3,579 4,598 -
Div Payout % - - - - - 36.05% 35.44% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 71,328 71,328 71,205 60,128 58,978 57,264 55,185 18.60%
NOSH 1,018,974 1,018,974 1,018,974 978,974 778,974 718,524 690,405 29.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.63% 5.14% 5.17% 4.99% 3.21% 18.02% 23.38% -
ROE 8.29% 3.73% 3.84% 4.49% 2.97% 17.34% 23.51% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.72 5.08 5.21 6.30 7.41 7.70 8.04 -11.23%
EPS 0.60 0.34 0.32 0.34 0.24 1.64 2.32 -59.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.67 -
NAPS 0.07 0.07 0.07 0.07 0.08 0.08 0.08 -8.49%
Adjusted Per Share Value based on latest NOSH - 978,974
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.34 4.04 4.13 4.22 4.26 4.30 4.33 14.95%
EPS 0.46 0.21 0.21 0.21 0.14 0.77 1.01 -40.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.36 -
NAPS 0.0556 0.0556 0.0555 0.0469 0.046 0.0446 0.043 18.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.20 0.22 0.235 0.26 0.25 0.27 0.295 -
P/RPS 2.98 4.33 4.51 4.13 3.37 3.51 3.67 -12.93%
P/EPS 34.47 84.24 87.37 82.78 105.20 19.47 15.68 68.82%
EY 2.90 1.19 1.14 1.21 0.95 5.14 6.38 -40.79%
DY 0.00 0.00 0.00 0.00 0.00 1.85 2.26 -
P/NAPS 2.86 3.14 3.36 3.71 3.13 3.38 3.69 -15.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 26/11/21 20/08/21 24/05/21 05/02/21 25/11/20 25/08/20 -
Price 0.20 0.23 0.245 0.23 0.255 0.255 0.27 -
P/RPS 2.98 4.53 4.71 3.65 3.44 3.31 3.36 -7.66%
P/EPS 34.47 88.07 91.09 73.23 107.30 18.39 14.35 79.07%
EY 2.90 1.14 1.10 1.37 0.93 5.44 6.97 -44.17%
DY 0.00 0.00 0.00 0.00 0.00 1.96 2.47 -
P/NAPS 2.86 3.29 3.50 3.29 3.19 3.19 3.38 -10.51%

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