[LKL] QoQ TTM Result on 31-Oct-2019 [#2]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
20-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 13.31%
YoY- -337.82%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 64,877 54,951 42,341 39,958 38,763 37,180 35,815 48.65%
PBT 7,018 5,619 -1,203 -2,085 -2,639 -2,888 -1,333 -
Tax -1,411 -1,020 -816 -372 -140 28 105 -
NP 5,607 4,599 -2,019 -2,457 -2,779 -2,860 -1,228 -
-
NP to SH 5,470 4,348 -1,584 -2,084 -2,404 -2,500 -1,257 -
-
Tax Rate 20.11% 18.15% - - - - - -
Total Cost 59,270 50,352 44,360 42,415 41,542 40,040 37,043 36.83%
-
Net Worth 60,032 60,032 55,743 55,743 55,743 55,743 60,032 0.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 60,032 60,032 55,743 55,743 55,743 55,743 60,032 0.00%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 8.64% 8.37% -4.77% -6.15% -7.17% -7.69% -3.43% -
ROE 9.11% 7.24% -2.84% -3.74% -4.31% -4.48% -2.09% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 15.13 12.82 9.87 9.32 9.04 8.67 8.35 48.68%
EPS 1.28 1.01 -0.37 -0.49 -0.56 -0.58 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 16.72 14.16 10.91 10.30 9.99 9.58 9.23 48.65%
EPS 1.41 1.12 -0.41 -0.54 -0.62 -0.64 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1547 0.1436 0.1436 0.1436 0.1436 0.1547 0.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.875 0.355 0.195 0.135 0.105 0.115 0.115 -
P/RPS 5.78 2.77 1.97 1.45 1.16 1.33 1.38 160.06%
P/EPS 68.59 35.01 -52.79 -27.78 -18.73 -19.72 -39.23 -
EY 1.46 2.86 -1.89 -3.60 -5.34 -5.07 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 2.54 1.50 1.04 0.81 0.88 0.82 287.77%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 27/03/20 20/12/19 23/09/19 26/06/19 29/03/19 -
Price 1.06 0.545 0.205 0.13 0.09 0.105 0.115 -
P/RPS 7.01 4.25 2.08 1.40 1.00 1.21 1.38 195.79%
P/EPS 83.09 53.75 -55.49 -26.75 -16.05 -18.01 -39.23 -
EY 1.20 1.86 -1.80 -3.74 -6.23 -5.55 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.57 3.89 1.58 1.00 0.69 0.81 0.82 340.66%

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