[LKL] QoQ TTM Result on 31-Jan-2017 [#3]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
20-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- -23.67%
YoY- 55.88%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 25,423 26,794 33,893 37,113 41,553 33,016 21,092 13.22%
PBT 1,292 2,933 6,059 5,278 6,638 4,710 2,496 -35.45%
Tax -490 -988 -1,575 -1,621 -1,847 -1,349 -762 -25.43%
NP 802 1,945 4,484 3,657 4,791 3,361 1,734 -40.10%
-
NP to SH 946 1,998 4,484 3,657 4,791 3,361 1,734 -33.15%
-
Tax Rate 37.93% 33.69% 25.99% 30.71% 27.82% 28.64% 30.53% -
Total Cost 24,621 24,849 29,409 33,456 36,762 29,655 19,358 17.33%
-
Net Worth 60,032 60,032 60,032 60,032 60,032 58,405 35,431 41.98%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 1,500 1,500 1,500 1,500 - - - -
Div Payout % 158.65% 75.12% 33.47% 41.04% - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 60,032 60,032 60,032 60,032 60,032 58,405 35,431 41.98%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 322,105 20.95%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 3.15% 7.26% 13.23% 9.85% 11.53% 10.18% 8.22% -
ROE 1.58% 3.33% 7.47% 6.09% 7.98% 5.75% 4.89% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 5.93 6.25 7.90 8.66 9.69 7.91 6.55 -6.39%
EPS 0.22 0.47 1.05 0.85 1.12 0.81 0.54 -44.95%
DPS 0.35 0.35 0.35 0.35 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.14 0.11 17.39%
Adjusted Per Share Value based on latest NOSH - 428,800
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 6.55 6.90 8.73 9.56 10.71 8.51 5.44 13.13%
EPS 0.24 0.51 1.16 0.94 1.23 0.87 0.45 -34.15%
DPS 0.39 0.39 0.39 0.39 0.00 0.00 0.00 -
NAPS 0.1547 0.1547 0.1547 0.1547 0.1547 0.1505 0.0913 41.99%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 - -
Price 0.215 0.26 0.27 0.255 0.265 0.275 0.00 -
P/RPS 3.63 4.16 3.42 2.95 2.73 3.47 0.00 -
P/EPS 97.45 55.80 25.82 29.90 23.72 34.13 0.00 -
EY 1.03 1.79 3.87 3.34 4.22 2.93 0.00 -
DY 1.63 1.35 1.30 1.37 0.00 0.00 0.00 -
P/NAPS 1.54 1.86 1.93 1.82 1.89 1.96 0.00 -
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 26/09/17 28/06/17 20/03/17 09/12/16 - - -
Price 0.21 0.23 0.27 0.265 0.22 0.00 0.00 -
P/RPS 3.54 3.68 3.42 3.06 2.27 0.00 0.00 -
P/EPS 95.19 49.36 25.82 31.07 19.69 0.00 0.00 -
EY 1.05 2.03 3.87 3.22 5.08 0.00 0.00 -
DY 1.67 1.52 1.30 1.32 0.00 0.00 0.00 -
P/NAPS 1.50 1.64 1.93 1.89 1.57 0.00 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