[LKL] QoQ TTM Result on 31-Dec-2020 [#1]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -125.14%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
Revenue 49,919 21,208 61,940 9,620 63,821 34,923 64,877 -29.56%
PBT -4,060 -1,261 4,080 -1,143 5,103 4,531 7,018 -
Tax 254 176 -599 44 -1,050 -501 -1,411 -
NP -3,806 -1,085 3,481 -1,099 4,053 4,030 5,607 -
-
NP to SH -3,500 -953 3,472 -1,012 4,025 3,791 5,470 -
-
Tax Rate - - 14.68% - 20.58% 11.06% 20.11% -
Total Cost 53,725 22,293 58,459 10,719 59,768 30,893 59,270 -12.30%
-
Net Worth 115,469 0 111,914 0 60,032 60,032 60,032 139.78%
Dividend
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
Net Worth 115,469 0 111,914 0 60,032 60,032 60,032 139.78%
NOSH 514,560 466,311 495,910 428,800 428,800 428,800 428,800 27.60%
Ratio Analysis
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
NP Margin -7.62% -5.12% 5.62% -11.42% 6.35% 11.54% 8.64% -
ROE -3.03% 0.00% 3.10% 0.00% 6.70% 6.31% 9.11% -
Per Share
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
RPS 9.94 4.55 13.28 2.24 14.88 8.14 15.13 -42.97%
EPS -0.70 -0.20 0.74 -0.24 0.94 0.88 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.00 0.24 0.00 0.14 0.14 0.14 94.20%
Adjusted Per Share Value based on latest NOSH - 428,800
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
RPS 12.85 5.46 15.94 2.48 16.43 8.99 16.70 -29.55%
EPS -0.90 -0.25 0.89 -0.26 1.04 0.98 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 0.00 0.288 0.00 0.1545 0.1545 0.1545 139.81%
Price Multiplier on Financial Quarter End Date
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
Date 30/04/21 31/03/21 29/01/21 31/12/20 30/10/20 30/09/20 30/07/20 -
Price 0.34 0.325 0.82 0.915 0.98 0.96 0.875 -
P/RPS 3.42 7.15 6.17 40.79 6.58 11.79 5.78 -50.42%
P/EPS -48.77 -159.03 110.13 -387.70 104.40 108.59 68.59 -
EY -2.05 -0.63 0.91 -0.26 0.96 0.92 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 3.42 0.00 7.00 6.86 6.25 -85.42%
Price Multiplier on Announcement Date
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 CAGR
Date 14/07/21 - 25/03/21 - 14/12/20 - 28/09/20 -
Price 0.275 0.00 0.405 0.00 0.865 0.00 1.06 -
P/RPS 2.77 0.00 3.05 0.00 5.81 0.00 7.01 -71.10%
P/EPS -39.45 0.00 54.39 0.00 92.15 0.00 83.09 -
EY -2.54 0.00 1.84 0.00 1.09 0.00 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 1.69 0.00 6.18 0.00 7.57 -91.47%

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