[LKL] QoQ TTM Result on 30-Jun-2021

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- -6.69%
YoY- 92.8%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Revenue 47,575 46,607 44,163 21,021 49,919 21,208 61,940 -25.04%
PBT -51,673 -52,593 -7,672 -4,632 -4,060 -1,261 4,080 -
Tax -136 421 847 803 254 176 -599 -80.21%
NP -51,809 -52,172 -6,825 -3,829 -3,806 -1,085 3,481 -
-
NP to SH -51,534 -51,864 -6,615 -3,734 -3,500 -953 3,472 -
-
Tax Rate - - - - - - 14.68% -
Total Cost 99,384 98,779 50,988 24,850 53,725 22,293 58,459 78.58%
-
Net Worth 139,834 118,317 138,191 0 115,469 0 111,914 27.55%
Dividend
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Net Worth 139,834 118,317 138,191 0 115,469 0 111,914 27.55%
NOSH 780,600 773,110 566,777 502,043 514,560 466,311 495,910 64.17%
Ratio Analysis
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
NP Margin -108.90% -111.94% -15.45% -18.22% -7.62% -5.12% 5.62% -
ROE -36.85% -43.83% -4.79% 0.00% -3.03% 0.00% 3.10% -
Per Share
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 6.12 7.09 7.99 4.19 9.94 4.55 13.28 -57.11%
EPS -6.63 -7.89 -1.20 -0.74 -0.70 -0.20 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.25 0.00 0.23 0.00 0.24 -26.97%
Adjusted Per Share Value based on latest NOSH - 502,043
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 12.26 12.01 11.38 5.42 12.86 5.47 15.96 -25.04%
EPS -13.28 -13.37 -1.70 -0.96 -0.90 -0.25 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3603 0.3049 0.3561 0.00 0.2976 0.00 0.2884 27.53%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Date 31/12/21 30/09/21 30/07/21 30/06/21 30/04/21 31/03/21 29/01/21 -
Price 0.07 0.20 0.27 0.27 0.34 0.325 0.82 -
P/RPS 1.14 2.82 3.38 6.45 3.42 7.15 6.17 -84.20%
P/EPS -1.06 -2.53 -22.56 -36.30 -48.77 -159.03 110.13 -
EY -94.77 -39.45 -4.43 -2.75 -2.05 -0.63 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.11 1.08 0.00 1.48 0.00 3.42 -90.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 CAGR
Date 22/02/22 30/11/21 29/09/21 - 14/07/21 - 25/03/21 -
Price 0.075 0.095 0.21 0.00 0.275 0.00 0.405 -
P/RPS 1.22 1.34 2.63 0.00 2.77 0.00 3.05 -63.26%
P/EPS -1.13 -1.20 -17.55 0.00 -39.45 0.00 54.39 -
EY -88.45 -83.05 -5.70 0.00 -2.54 0.00 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.84 0.00 1.20 0.00 1.69 -78.16%

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