[LKL] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 4.75%
YoY- -1148.79%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 78,811 89,920 85,362 87,339 59,617 47,575 46,607 41.98%
PBT -21,552 -22,351 299 -46,019 -48,455 -51,673 -52,593 -44.85%
Tax 1,306 1,381 733 -856 -732 -136 421 112.85%
NP -20,246 -20,970 1,032 -46,875 -49,187 -51,809 -52,172 -46.82%
-
NP to SH -20,155 -20,875 1,139 -46,630 -48,957 -51,534 -51,864 -46.77%
-
Tax Rate - - -245.15% - - - - -
Total Cost 99,057 110,890 84,330 134,214 108,804 99,384 98,779 0.18%
-
Net Worth 137,794 126,308 155,456 145,654 140,510 139,834 118,317 10.70%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 137,794 126,308 155,456 145,654 140,510 139,834 118,317 10.70%
NOSH 388,640 97,160 971,600 971,600 958,600 780,600 773,110 -36.80%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -25.69% -23.32% 1.21% -53.67% -82.50% -108.90% -111.94% -
ROE -14.63% -16.53% 0.73% -32.01% -34.84% -36.85% -43.83% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.01 9.25 8.79 8.99 6.36 6.12 7.09 8.48%
EPS -2.05 -2.15 0.12 -4.80 -5.23 -6.63 -7.89 -59.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.16 0.15 0.15 0.18 0.18 -15.43%
Adjusted Per Share Value based on latest NOSH - 971,600
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 20.28 23.14 21.97 22.48 15.34 12.24 12.00 41.92%
EPS -5.19 -5.37 0.29 -12.00 -12.60 -13.26 -13.35 -46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 0.3251 0.4001 0.3749 0.3616 0.3599 0.3045 10.71%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.145 0.38 0.03 0.045 0.075 0.07 0.20 -
P/RPS 1.81 4.11 0.34 0.50 1.18 1.14 2.82 -25.61%
P/EPS -7.08 -17.69 25.59 -0.94 -1.44 -1.06 -2.53 98.70%
EY -14.12 -5.65 3.91 -106.71 -69.68 -94.77 -39.45 -49.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.92 0.19 0.30 0.50 0.39 1.11 -4.25%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 29/11/22 26/08/22 26/05/22 22/02/22 30/11/21 -
Price 0.14 0.235 0.37 0.045 0.065 0.075 0.095 -
P/RPS 1.75 2.54 4.21 0.50 1.02 1.22 1.34 19.49%
P/EPS -6.84 -10.94 315.62 -0.94 -1.24 -1.13 -1.20 219.43%
EY -14.63 -9.14 0.32 -106.71 -80.41 -88.45 -83.05 -68.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.81 2.31 0.30 0.43 0.42 0.53 52.75%

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