[LKL] QoQ 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- 249.19%
YoY- 283.19%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
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 19,278 21,454 13,469 10,676 9,352 8,844 11,086 44.65%
PBT 1,715 3,626 905 772 316 -3,196 23 1676.22%
Tax -593 -182 -319 -317 -202 22 125 -
NP 1,122 3,444 586 455 114 -3,174 148 286.38%
-
NP to SH 1,246 3,179 612 433 124 -2,753 112 399.08%
-
Tax Rate 34.58% 5.02% 35.25% 41.06% 63.92% - -543.48% -
Total Cost 18,156 18,010 12,883 10,221 9,238 12,018 10,938 40.23%
-
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% 16.05% 4.35% 4.26% 1.22% -35.89% 1.34% -
ROE 2.08% 5.30% 1.10% 0.78% 0.22% -4.94% 0.19% -
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 4.50 5.00 3.14 2.49 2.18 2.06 2.59 44.57%
EPS 0.29 0.74 0.14 0.10 0.03 -0.64 0.03 354.41%
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 4.97 5.53 3.47 2.75 2.41 2.28 2.86 44.59%
EPS 0.32 0.82 0.16 0.11 0.03 -0.71 0.03 385.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1547 0.1436 0.1436 0.1436 0.1436 0.1547 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 19.46 7.10 6.21 5.42 4.81 5.58 4.45 167.65%
P/EPS 301.12 47.88 136.63 133.69 363.10 -17.91 440.29 -22.39%
EY 0.33 2.09 0.73 0.75 0.28 -5.58 0.23 27.23%
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 23.58 10.89 6.53 5.02 4.13 5.09 4.45 204.24%
P/EPS 364.79 73.51 143.63 123.79 311.23 -16.35 440.29 -11.79%
EY 0.27 1.36 0.70 0.81 0.32 -6.11 0.23 11.29%
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