[LKL] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
27-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 157.1%
YoY- -90.35%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 53,981 44,662 37,781 29,649 37,069 37,117 0 -
PBT 605 2,657 410 585 7,701 7,510 0 -
Tax -556 -1,117 8 -301 -2,009 -2,005 0 -
NP 49 1,540 418 284 5,692 5,505 0 -
-
NP to SH 390 1,558 337 549 5,692 5,505 0 -
-
Tax Rate 91.90% 42.04% -1.95% 51.45% 26.09% 26.70% - -
Total Cost 53,932 43,122 37,362 29,365 31,377 31,612 0 -
-
Net Worth 111,914 55,743 60,032 60,032 60,032 35,939 0 -
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 2,001 - - -
Div Payout % - - - - 35.16% - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 111,914 55,743 60,032 60,032 60,032 35,939 0 -
NOSH 495,910 428,800 428,800 428,800 428,800 1,999 0 -
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 0.09% 3.45% 1.11% 0.96% 15.36% 14.83% 0.00% -
ROE 0.35% 2.80% 0.56% 0.92% 9.48% 15.32% 0.00% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 11.58 10.42 8.81 6.91 8.64 1,855.87 0.00 -
EPS 0.09 0.36 0.08 0.13 1.35 275.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.24 0.13 0.14 0.14 0.14 17.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 428,800
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 13.89 11.50 9.72 7.63 9.54 9.55 0.00 -
EPS 0.10 0.40 0.09 0.14 1.47 1.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.288 0.1435 0.1545 0.1545 0.1545 0.0925 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 - - -
Price 0.82 0.195 0.115 0.195 0.255 0.00 0.00 -
P/RPS 7.08 1.87 1.31 2.82 2.95 0.00 0.00 -
P/EPS 978.78 53.65 146.18 152.21 19.21 0.00 0.00 -
EY 0.10 1.86 0.68 0.66 5.21 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 3.42 1.50 0.82 1.39 1.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 27/03/20 29/03/19 27/03/18 20/03/17 11/05/16 - -
Price 0.405 0.205 0.115 0.175 0.265 0.00 0.00 -
P/RPS 3.50 1.97 1.31 2.53 3.07 0.00 0.00 -
P/EPS 483.42 56.40 146.18 136.60 19.96 0.00 0.00 -
EY 0.21 1.77 0.68 0.73 5.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 1.69 1.58 0.82 1.25 1.89 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