[LKL] QoQ Annualized Quarter Result on 30-Apr-2020

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020
Profit Trend
QoQ- 178.96%
YoY- 273.92%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 57,796 0 77,112 54,951 44,662 40,056 37,408 41.43%
PBT 1,144 0 6,860 5,619 2,657 2,176 1,264 -7.64%
Tax -1,098 0 -2,372 -1,020 -1,117 -1,038 -808 27.68%
NP 46 0 4,488 4,599 1,540 1,138 456 -83.92%
-
NP to SH 468 0 4,984 4,348 1,558 1,114 496 -4.52%
-
Tax Rate 95.98% - 34.58% 18.15% 42.04% 47.70% 63.92% -
Total Cost 57,750 0 72,624 50,352 43,122 38,918 36,952 42.73%
-
Net Worth 60,032 60,032 60,032 60,032 55,743 55,743 55,743 6.08%
Dividend
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 60,032 60,032 60,032 60,032 55,743 55,743 55,743 6.08%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 0.00%
Ratio Analysis
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 0.08% 0.00% 5.82% 8.37% 3.45% 2.84% 1.22% -
ROE 0.78% 0.00% 8.30% 7.24% 2.80% 2.00% 0.89% -
Per Share
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 13.48 0.00 17.98 12.82 10.42 9.34 8.72 41.50%
EPS 0.10 0.00 1.16 1.01 0.36 0.26 0.12 -13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.13 0.13 0.13 6.08%
Adjusted Per Share Value based on latest NOSH - 428,800
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 14.89 0.00 19.87 14.16 11.51 10.32 9.64 41.40%
EPS 0.12 0.00 1.28 1.12 0.40 0.29 0.13 -6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1547 0.1547 0.1547 0.1436 0.1436 0.1436 6.11%
Price Multiplier on Financial Quarter End Date
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/10/20 30/09/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.98 0.96 0.875 0.355 0.195 0.135 0.105 -
P/RPS 7.27 0.00 4.87 2.77 1.87 1.45 1.20 320.23%
P/EPS 897.91 0.00 75.28 35.01 53.65 51.96 90.77 521.14%
EY 0.11 0.00 1.33 2.86 1.86 1.92 1.10 -84.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 6.86 6.25 2.54 1.50 1.04 0.81 457.73%
Price Multiplier on Announcement Date
31/10/20 30/09/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 14/12/20 - 28/09/20 29/06/20 27/03/20 20/12/19 23/09/19 -
Price 0.865 0.00 1.06 0.545 0.205 0.125 0.09 -
P/RPS 6.42 0.00 5.89 4.25 1.97 1.34 1.03 329.86%
P/EPS 792.55 0.00 91.20 53.75 56.40 48.11 77.81 535.78%
EY 0.13 0.00 1.10 1.86 1.77 2.08 1.29 -83.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.18 0.00 7.57 3.89 1.58 0.96 0.69 473.85%

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