[LKL] QoQ Annualized Quarter Result on 31-Oct-2019 [#2]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
20-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 124.6%
YoY- 295.04%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 77,112 54,951 44,662 40,056 37,408 37,180 37,781 60.97%
PBT 6,860 5,619 2,657 2,176 1,264 -2,888 410 555.29%
Tax -2,372 -1,020 -1,117 -1,038 -808 28 8 -
NP 4,488 4,599 1,540 1,138 456 -2,860 418 387.39%
-
NP to SH 4,984 4,348 1,558 1,114 496 -2,500 337 503.50%
-
Tax Rate 34.58% 18.15% 42.04% 47.70% 63.92% - -1.95% -
Total Cost 72,624 50,352 43,122 38,918 36,952 40,040 37,362 55.81%
-
Net Worth 60,032 60,032 55,743 55,743 55,743 55,743 60,032 0.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 60,032 60,032 55,743 55,743 55,743 55,743 60,032 0.00%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 5.82% 8.37% 3.45% 2.84% 1.22% -7.69% 1.11% -
ROE 8.30% 7.24% 2.80% 2.00% 0.89% -4.48% 0.56% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 17.98 12.82 10.42 9.34 8.72 8.67 8.81 60.96%
EPS 1.16 1.01 0.36 0.26 0.12 -0.58 0.08 495.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 19.85 14.14 11.50 10.31 9.63 9.57 9.72 61.03%
EPS 1.28 1.12 0.40 0.29 0.13 -0.64 0.09 487.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1545 0.1545 0.1435 0.1435 0.1435 0.1435 0.1545 0.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.875 0.355 0.195 0.135 0.105 0.115 0.115 -
P/RPS 4.87 2.77 1.87 1.45 1.20 1.33 1.31 140.17%
P/EPS 75.28 35.01 53.65 51.96 90.77 -19.72 146.18 -35.77%
EY 1.33 2.86 1.86 1.92 1.10 -5.07 0.68 56.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 2.54 1.50 1.04 0.81 0.88 0.82 287.77%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 27/03/20 20/12/19 23/09/19 26/06/19 29/03/19 -
Price 1.06 0.545 0.205 0.125 0.09 0.105 0.115 -
P/RPS 5.89 4.25 1.97 1.34 1.03 1.21 1.31 172.66%
P/EPS 91.20 53.75 56.40 48.11 77.81 -18.01 146.18 -27.00%
EY 1.10 1.86 1.77 2.08 1.29 -5.55 0.68 37.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.57 3.89 1.58 0.96 0.69 0.81 0.82 340.66%

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