[LKL] QoQ TTM Result on 31-Jul-2018 [#1]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 80.78%
YoY- -110.56%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 37,180 35,815 34,975 32,660 29,716 28,328 25,423 28.93%
PBT -2,888 -1,333 -292 -223 -1,202 722 1,292 -
Tax 28 105 -246 -161 -127 -294 -490 -
NP -2,860 -1,228 -538 -384 -1,329 428 802 -
-
NP to SH -2,500 -1,257 -476 -211 -1,098 627 946 -
-
Tax Rate - - - - - 40.72% 37.93% -
Total Cost 40,040 37,043 35,513 33,044 31,045 27,900 24,621 38.41%
-
Net Worth 55,743 60,032 60,032 60,032 60,032 60,032 60,032 -4.83%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - - - - 1,500 -
Div Payout % - - - - - - 158.65% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 55,743 60,032 60,032 60,032 60,032 60,032 60,032 -4.83%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -7.69% -3.43% -1.54% -1.18% -4.47% 1.51% 3.15% -
ROE -4.48% -2.09% -0.79% -0.35% -1.83% 1.04% 1.58% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 8.67 8.35 8.16 7.62 6.93 6.61 5.93 28.90%
EPS -0.58 -0.29 -0.11 -0.05 -0.26 0.15 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.14 -4.83%
Adjusted Per Share Value based on latest NOSH - 428,800
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 9.57 9.22 9.00 8.41 7.65 7.29 6.54 28.98%
EPS -0.64 -0.32 -0.12 -0.05 -0.28 0.16 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.1435 0.1545 0.1545 0.1545 0.1545 0.1545 0.1545 -4.81%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.115 0.115 0.13 0.145 0.15 0.195 0.215 -
P/RPS 1.33 1.38 1.59 1.90 2.16 2.95 3.63 -48.89%
P/EPS -19.72 -39.23 -117.11 -294.67 -58.58 133.36 97.45 -
EY -5.07 -2.55 -0.85 -0.34 -1.71 0.75 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.88 0.82 0.93 1.04 1.07 1.39 1.54 -31.20%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 13/12/17 -
Price 0.105 0.115 0.115 0.135 0.145 0.175 0.21 -
P/RPS 1.21 1.38 1.41 1.77 2.09 2.65 3.54 -51.20%
P/EPS -18.01 -39.23 -103.60 -274.35 -56.63 119.68 95.19 -
EY -5.55 -2.55 -0.97 -0.36 -1.77 0.84 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.81 0.82 0.82 0.96 1.04 1.25 1.50 -33.76%

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