[LKL] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
29-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 19.62%
YoY- -38.59%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 85,362 53,981 44,662 37,781 29,649 37,069 37,117 13.30%
PBT 299 605 2,657 410 585 7,701 7,510 -38.33%
Tax 733 -556 -1,117 8 -301 -2,009 -2,005 -
NP 1,032 49 1,540 418 284 5,692 5,505 -22.20%
-
NP to SH 1,137 390 1,558 337 549 5,692 5,505 -21.06%
-
Tax Rate -245.15% 91.90% 42.04% -1.95% 51.45% 26.09% 26.70% -
Total Cost 84,330 53,932 43,122 37,362 29,365 31,377 31,612 15.85%
-
Net Worth 155,456 111,914 55,743 60,032 60,032 60,032 35,939 24.56%
Dividend
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - 2,001 - -
Div Payout % - - - - - 35.16% - -
Equity
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 155,456 111,914 55,743 60,032 60,032 60,032 35,939 24.56%
NOSH 971,600 495,910 428,800 428,800 428,800 428,800 1,999 152.86%
Ratio Analysis
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 1.21% 0.09% 3.45% 1.11% 0.96% 15.36% 14.83% -
ROE 0.73% 0.35% 2.80% 0.56% 0.92% 9.48% 15.32% -
Per Share
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 8.79 11.58 10.42 8.81 6.91 8.64 1,855.87 -55.18%
EPS 0.12 0.09 0.36 0.08 0.13 1.35 275.27 -68.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.16 0.24 0.13 0.14 0.14 0.14 17.97 -50.73%
Adjusted Per Share Value based on latest NOSH - 428,800
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 22.00 13.91 11.51 9.74 7.64 9.55 9.56 13.31%
EPS 0.29 0.10 0.40 0.09 0.14 1.47 1.42 -21.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.4006 0.2884 0.1436 0.1547 0.1547 0.1547 0.0926 24.56%
Price Multiplier on Financial Quarter End Date
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 30/09/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 - -
Price 0.03 0.82 0.195 0.115 0.195 0.255 0.00 -
P/RPS 0.34 7.08 1.87 1.31 2.82 2.95 0.00 -
P/EPS 25.64 978.78 53.65 146.18 152.21 19.21 0.00 -
EY 3.90 0.10 1.86 0.68 0.66 5.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 0.19 3.42 1.50 0.82 1.39 1.82 0.00 -
Price Multiplier on Announcement Date
30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/11/22 25/03/21 27/03/20 29/03/19 27/03/18 20/03/17 11/05/16 -
Price 0.37 0.405 0.205 0.115 0.175 0.265 0.00 -
P/RPS 4.21 3.50 1.97 1.31 2.53 3.07 0.00 -
P/EPS 316.18 483.42 56.40 146.18 136.60 19.96 0.00 -
EY 0.32 0.21 1.77 0.68 0.73 5.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 2.31 1.69 1.58 0.82 1.25 1.89 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