[LKL] QoQ Quarter Result on 31-Jul-2019 [#1]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
23-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 104.5%
YoY- 342.86%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 21,454 13,469 10,676 9,352 8,844 11,086 9,481 72.44%
PBT 3,626 905 772 316 -3,196 23 218 552.71%
Tax -182 -319 -317 -202 22 125 -85 66.20%
NP 3,444 586 455 114 -3,174 148 133 777.00%
-
NP to SH 3,179 612 433 124 -2,753 112 113 826.88%
-
Tax Rate 5.02% 35.25% 41.06% 63.92% - -543.48% 38.99% -
Total Cost 18,010 12,883 10,221 9,238 12,018 10,938 9,348 54.89%
-
Net Worth 60,032 55,743 55,743 55,743 55,743 60,032 60,032 0.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 60,032 55,743 55,743 55,743 55,743 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
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 16.05% 4.35% 4.26% 1.22% -35.89% 1.34% 1.40% -
ROE 5.30% 1.10% 0.78% 0.22% -4.94% 0.19% 0.19% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 5.00 3.14 2.49 2.18 2.06 2.59 2.21 72.42%
EPS 0.74 0.14 0.10 0.03 -0.64 0.03 0.03 749.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 428,800
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 5.53 3.47 2.75 2.41 2.28 2.86 2.44 72.62%
EPS 0.82 0.16 0.11 0.03 -0.71 0.03 0.03 809.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1436 0.1436 0.1436 0.1436 0.1547 0.1547 0.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.355 0.195 0.135 0.105 0.115 0.115 0.13 -
P/RPS 7.10 6.21 5.42 4.81 5.58 4.45 5.88 13.40%
P/EPS 47.88 136.63 133.69 363.10 -17.91 440.29 493.31 -78.91%
EY 2.09 0.73 0.75 0.28 -5.58 0.23 0.20 378.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.50 1.04 0.81 0.88 0.82 0.93 95.50%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 27/03/20 20/12/19 23/09/19 26/06/19 29/03/19 14/12/18 -
Price 0.545 0.205 0.125 0.09 0.105 0.115 0.115 -
P/RPS 10.89 6.53 5.02 4.13 5.09 4.45 5.20 63.76%
P/EPS 73.51 143.63 123.79 311.23 -16.35 440.29 436.39 -69.53%
EY 1.36 0.70 0.81 0.32 -6.11 0.23 0.23 227.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 1.58 0.96 0.69 0.81 0.82 0.82 182.59%

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