[LKL] QoQ Cumulative 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- 87.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 4,825 33,893 27,802 20,461 11,924 37,149 27,838 -68.94%
PBT -912 6,059 5,776 4,142 2,214 4,890 5,633 -
Tax 0 -1,575 -1,507 -1,085 -587 -1,618 -1,504 -
NP -912 4,484 4,269 3,057 1,627 3,272 4,129 -
-
NP to SH -859 4,484 4,269 3,057 1,627 3,272 4,129 -
-
Tax Rate - 25.99% 26.09% 26.20% 26.51% 33.09% 26.70% -
Total Cost 5,737 29,409 23,533 17,404 10,297 33,877 23,709 -61.20%
-
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 1,500 - - - - -
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 2,000 3493.93%
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 -1.43% 7.47% 7.11% 5.09% 2.80% 9.39% 11.49% -
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 1.13 7.90 6.48 4.77 2.87 11.72 1,391.90 -99.13%
EPS -0.20 1.05 1.01 0.72 0.39 1.04 206.45 -
DPS 0.00 0.35 0.35 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 1.24 8.72 7.16 5.27 3.07 9.56 7.16 -68.96%
EPS -0.22 1.15 1.10 0.79 0.42 0.84 1.06 -
DPS 0.00 0.39 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1545 0.1545 0.1545 0.1545 0.1496 0.0897 0.0925 40.81%
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 23.11 3.42 3.93 5.55 9.58 0.00 0.00 -
P/EPS -129.79 25.82 25.61 37.17 70.19 0.00 0.00 -
EY -0.77 3.87 3.90 2.69 1.42 0.00 0.00 -
DY 0.00 1.30 1.37 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 20.44 3.42 4.09 4.61 9.40 2.52 0.00 -
P/EPS -114.81 25.82 26.62 30.86 68.92 28.57 0.00 -
EY -0.87 3.87 3.76 3.24 1.45 3.50 0.00 -
DY 0.00 1.30 1.32 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