[LKL] QoQ TTM Result on 31-Dec-2021

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 0.64%
YoY- -4992.29%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
Revenue 85,362 87,339 59,617 47,575 46,607 44,163 21,021 206.25%
PBT 299 -46,019 -48,455 -51,673 -52,593 -7,672 -4,632 -
Tax 733 -856 -732 -136 421 847 803 -7.02%
NP 1,032 -46,875 -49,187 -51,809 -52,172 -6,825 -3,829 -
-
NP to SH 1,139 -46,630 -48,957 -51,534 -51,864 -6,615 -3,734 -
-
Tax Rate -245.15% - - - - - - -
Total Cost 84,330 134,214 108,804 99,384 98,779 50,988 24,850 165.35%
-
Net Worth 155,456 145,654 140,510 139,834 118,317 138,191 0 -
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
Net Worth 155,456 145,654 140,510 139,834 118,317 138,191 0 -
NOSH 971,600 971,600 958,600 780,600 773,110 566,777 502,043 69.44%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
NP Margin 1.21% -53.67% -82.50% -108.90% -111.94% -15.45% -18.22% -
ROE 0.73% -32.01% -34.84% -36.85% -43.83% -4.79% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 8.79 8.99 6.36 6.12 7.09 7.99 4.19 80.71%
EPS 0.12 -4.80 -5.23 -6.63 -7.89 -1.20 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.18 0.18 0.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 780,600
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 21.97 22.48 15.34 12.24 12.00 11.37 5.41 206.27%
EPS 0.29 -12.00 -12.60 -13.26 -13.35 -1.70 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4001 0.3749 0.3616 0.3599 0.3045 0.3557 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/07/21 30/06/21 -
Price 0.03 0.045 0.075 0.07 0.20 0.27 0.27 -
P/RPS 0.34 0.50 1.18 1.14 2.82 3.38 6.45 -90.46%
P/EPS 25.59 -0.94 -1.44 -1.06 -2.53 -22.56 -36.30 -
EY 3.91 -106.71 -69.68 -94.77 -39.45 -4.43 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.30 0.50 0.39 1.11 1.08 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 31/07/21 30/06/21 CAGR
Date 29/11/22 26/08/22 26/05/22 22/02/22 30/11/21 29/09/21 - -
Price 0.37 0.045 0.065 0.075 0.095 0.21 0.00 -
P/RPS 4.21 0.50 1.02 1.22 1.34 2.63 0.00 -
P/EPS 315.62 -0.94 -1.24 -1.13 -1.20 -17.55 0.00 -
EY 0.32 -106.71 -80.41 -88.45 -83.05 -5.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 0.30 0.43 0.42 0.53 0.84 0.00 -

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