[LKL] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
09-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- -6.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 19,300 33,893 37,069 40,922 47,696 37,149 37,117 -35.36%
PBT -3,648 6,059 7,701 8,284 8,856 4,890 7,510 -
Tax 0 -1,575 -2,009 -2,170 -2,348 -1,618 -2,005 -
NP -3,648 4,484 5,692 6,114 6,508 3,272 5,505 -
-
NP to SH -3,436 4,484 5,692 6,114 6,508 3,272 5,505 -
-
Tax Rate - 25.99% 26.09% 26.20% 26.51% 33.09% 26.70% -
Total Cost 22,948 29,409 31,377 34,808 41,188 33,877 31,612 -19.24%
-
Net Worth 60,032 60,032 60,032 60,032 58,140 34,853 35,939 40.82%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 1,500 2,001 - - - - -
Div Payout % - 33.47% 35.16% - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 60,032 60,032 60,032 60,032 58,140 34,853 35,939 40.82%
NOSH 428,800 428,800 428,800 428,800 428,800 316,846 1,999 3495.13%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -18.90% 13.23% 15.36% 14.94% 13.64% 8.81% 14.83% -
ROE -5.72% 7.47% 9.48% 10.18% 11.19% 9.39% 15.32% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 4.50 7.90 8.64 9.54 11.49 11.72 1,855.87 -98.20%
EPS -0.80 1.05 1.35 1.44 1.56 1.04 275.27 -
DPS 0.00 0.35 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.11 17.97 -96.08%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 4.97 8.73 9.55 10.55 12.29 9.57 9.56 -35.37%
EPS -0.89 1.16 1.47 1.58 1.68 0.84 1.42 -
DPS 0.00 0.39 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1547 0.1547 0.1547 0.1498 0.0898 0.0926 40.83%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 - - -
Price 0.26 0.27 0.255 0.265 0.275 0.00 0.00 -
P/RPS 5.78 3.42 2.95 2.78 2.39 0.00 0.00 -
P/EPS -32.45 25.82 19.21 18.59 17.55 0.00 0.00 -
EY -3.08 3.87 5.21 5.38 5.70 0.00 0.00 -
DY 0.00 1.30 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.93 1.82 1.89 1.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 28/06/17 20/03/17 09/12/16 27/09/16 24/06/16 11/05/16 -
Price 0.23 0.27 0.265 0.22 0.27 0.295 0.00 -
P/RPS 5.11 3.42 3.07 2.31 2.35 2.52 0.00 -
P/EPS -28.70 25.82 19.96 15.43 17.23 28.57 0.00 -
EY -3.48 3.87 5.01 6.48 5.80 3.50 0.00 -
DY 0.00 1.30 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.93 1.89 1.57 1.93 2.68 0.00 -

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