[LKL] QoQ Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 110.2%
YoY- 103.26%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 37,180 37,781 34,500 31,076 29,716 29,649 23,982 34.05%
PBT -2,888 410 570 268 -1,202 585 -1,250 75.03%
Tax 28 8 -238 -136 -127 -301 0 -
NP -2,860 418 332 132 -1,329 284 -1,250 73.89%
-
NP to SH -2,500 337 282 112 -1,098 549 -962 89.35%
-
Tax Rate - -1.95% 41.75% 50.75% - 51.45% - -
Total Cost 40,040 37,362 34,168 30,944 31,045 29,365 25,232 36.16%
-
Net Worth 55,743 60,032 60,032 60,032 60,032 60,032 60,032 -4.83%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 55,743 60,032 60,032 60,032 60,032 60,032 60,032 -4.83%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -7.69% 1.11% 0.96% 0.42% -4.47% 0.96% -5.21% -
ROE -4.48% 0.56% 0.47% 0.19% -1.83% 0.92% -1.60% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 8.67 8.81 8.05 7.25 6.93 6.91 5.59 34.09%
EPS -0.58 0.08 0.06 0.04 -0.26 0.13 -0.22 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.14 -4.83%
Adjusted Per Share Value based on latest NOSH - 428,800
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 9.57 9.72 8.88 8.00 7.65 7.63 6.17 34.10%
EPS -0.64 0.09 0.07 0.03 -0.28 0.14 -0.25 87.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1545 0.1545 0.1545 0.1545 0.1545 0.1545 -4.81%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.115 0.115 0.13 0.145 0.15 0.195 0.215 -
P/RPS 1.33 1.31 1.62 2.00 2.16 2.82 3.84 -50.77%
P/EPS -19.72 146.18 197.67 555.14 -58.58 152.21 -95.83 -65.24%
EY -5.07 0.68 0.51 0.18 -1.71 0.66 -1.04 188.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.93 1.04 1.07 1.39 1.54 -31.20%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 13/12/17 -
Price 0.105 0.115 0.115 0.135 0.145 0.175 0.21 -
P/RPS 1.21 1.31 1.43 1.86 2.09 2.53 3.75 -53.05%
P/EPS -18.01 146.18 174.87 516.86 -56.63 136.60 -93.60 -66.77%
EY -5.55 0.68 0.57 0.19 -1.77 0.73 -1.07 200.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.82 0.96 1.04 1.25 1.50 -33.76%

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