[LKL] YoY Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ--%
YoY- -74.94%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 40,622 38,184 85,362 53,981 44,662 37,781 29,649 4.83%
PBT -23,196 -9,384 299 605 2,657 410 585 -
Tax -181 0 733 -556 -1,117 8 -301 -7.34%
NP -23,377 -9,384 1,032 49 1,540 418 284 -
-
NP to SH -23,396 -9,362 1,137 390 1,558 337 549 -
-
Tax Rate - - -245.15% 91.90% 42.04% -1.95% 51.45% -
Total Cost 63,999 47,568 84,330 53,932 43,122 37,362 29,365 12.39%
-
Net Worth 155,283 85,884 155,456 111,914 55,743 60,032 60,032 15.31%
Dividend
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 155,283 85,884 155,456 111,914 55,743 60,032 60,032 15.31%
NOSH 388,207 388,057 971,600 495,910 428,800 428,800 428,800 -1.48%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -57.55% -24.58% 1.21% 0.09% 3.45% 1.11% 0.96% -
ROE -15.07% -10.90% 0.73% 0.35% 2.80% 0.56% 0.92% -
Per Share
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 10.46 19.56 8.79 11.58 10.42 8.81 6.91 6.41%
EPS -6.03 -3.16 0.12 0.09 0.36 0.08 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.44 0.16 0.24 0.13 0.14 0.14 17.04%
Adjusted Per Share Value based on latest NOSH - 495,910
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 10.46 9.83 21.97 13.89 11.50 9.72 7.63 4.84%
EPS -6.02 -2.41 0.29 0.10 0.40 0.09 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3997 0.221 0.4001 0.288 0.1435 0.1545 0.1545 15.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 30/09/24 29/09/23 30/09/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.125 0.15 0.03 0.82 0.195 0.115 0.195 -
P/RPS 1.19 0.77 0.34 7.08 1.87 1.31 2.82 -12.13%
P/EPS -2.07 -3.13 25.64 978.78 53.65 146.18 152.21 -
EY -48.21 -31.98 3.90 0.10 1.86 0.68 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.19 3.42 1.50 0.82 1.39 -20.14%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/11/24 27/11/23 29/11/22 25/03/21 27/03/20 29/03/19 27/03/18 -
Price 0.11 0.18 0.37 0.405 0.205 0.115 0.175 -
P/RPS 1.05 0.92 4.21 3.50 1.97 1.31 2.53 -12.35%
P/EPS -1.83 -3.75 316.18 483.42 56.40 146.18 136.60 -
EY -54.79 -26.65 0.32 0.21 1.77 0.68 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 2.31 1.69 1.58 0.82 1.25 -20.09%

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