[LKL] QoQ Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
27-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 157.1%
YoY- -90.35%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 34,500 31,076 29,716 29,649 23,982 19,300 33,893 1.18%
PBT 570 268 -1,202 585 -1,250 -3,648 6,059 -79.22%
Tax -238 -136 -127 -301 0 0 -1,575 -71.53%
NP 332 132 -1,329 284 -1,250 -3,648 4,484 -82.28%
-
NP to SH 282 112 -1,098 549 -962 -3,436 4,484 -84.10%
-
Tax Rate 41.75% 50.75% - 51.45% - - 25.99% -
Total Cost 34,168 30,944 31,045 29,365 25,232 22,948 29,409 10.48%
-
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 60,032 0.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - 1,500 -
Div Payout % - - - - - - 33.47% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 60,032 0.00%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 0.96% 0.42% -4.47% 0.96% -5.21% -18.90% 13.23% -
ROE 0.47% 0.19% -1.83% 0.92% -1.60% -5.72% 7.47% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 8.05 7.25 6.93 6.91 5.59 4.50 7.90 1.25%
EPS 0.06 0.04 -0.26 0.13 -0.22 -0.80 1.05 -85.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 8.88 8.00 7.65 7.63 6.17 4.97 8.72 1.21%
EPS 0.07 0.03 -0.28 0.14 -0.25 -0.88 1.15 -84.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.1545 0.1545 0.1545 0.1545 0.1545 0.1545 0.1545 0.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.13 0.145 0.15 0.195 0.215 0.26 0.27 -
P/RPS 1.62 2.00 2.16 2.82 3.84 5.78 3.42 -39.15%
P/EPS 197.67 555.14 -58.58 152.21 -95.83 -32.45 25.82 287.00%
EY 0.51 0.18 -1.71 0.66 -1.04 -3.08 3.87 -74.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.93 1.04 1.07 1.39 1.54 1.86 1.93 -38.45%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 14/12/18 25/09/18 26/06/18 27/03/18 13/12/17 26/09/17 28/06/17 -
Price 0.115 0.135 0.145 0.175 0.21 0.23 0.27 -
P/RPS 1.43 1.86 2.09 2.53 3.75 5.11 3.42 -43.99%
P/EPS 174.87 516.86 -56.63 136.60 -93.60 -28.70 25.82 256.71%
EY 0.57 0.19 -1.77 0.73 -1.07 -3.48 3.87 -72.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.82 0.96 1.04 1.25 1.50 1.64 1.93 -43.39%

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