[LKL] YoY Annualized Quarter Result on 31-Jul-2021

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Jul-2021
Profit Trend
QoQ--%
YoY- -192.35%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
Revenue 50,224 0 0 54,378 77,112 0 54,951 -5.23%
PBT 3,208 0 0 -5,106 6,860 0 5,619 -28.49%
Tax -1,700 0 0 217 -2,372 0 -1,020 35.75%
NP 1,508 0 0 -4,889 4,488 0 4,599 -48.68%
-
NP to SH 1,556 0 0 -4,602 4,984 0 4,348 -45.92%
-
Tax Rate 52.99% - - - 34.58% - 18.15% -
Total Cost 48,716 0 0 59,267 72,624 0 50,352 -1.95%
-
Net Worth 139,834 0 0 138,191 60,032 60,032 60,032 65.85%
Dividend
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
Net Worth 139,834 0 0 138,191 60,032 60,032 60,032 65.85%
NOSH 780,600 502,043 466,311 566,777 428,800 428,800 428,800 43.11%
Ratio Analysis
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
NP Margin 3.00% 0.00% 0.00% -8.99% 5.82% 0.00% 8.37% -
ROE 1.11% 0.00% 0.00% -3.33% 8.30% 0.00% 7.24% -
Per Share
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
RPS 6.47 0.00 0.00 9.84 17.98 0.00 12.82 -33.58%
EPS 0.20 0.00 0.00 -0.97 1.16 0.00 1.01 -62.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.00 0.25 0.14 0.14 0.14 16.22%
Adjusted Per Share Value based on latest NOSH - 566,777
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
RPS 12.94 0.00 0.00 14.01 19.87 0.00 14.16 -5.24%
EPS 0.40 0.00 0.00 -1.19 1.28 0.00 1.12 -45.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3603 0.00 0.00 0.3561 0.1547 0.1547 0.1547 65.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
Date 31/12/21 30/06/21 31/03/21 30/07/21 30/07/20 30/09/20 30/04/20 -
Price 0.07 0.27 0.325 0.27 0.875 0.96 0.355 -
P/RPS 1.08 0.00 0.00 2.74 4.87 0.00 2.77 -43.08%
P/EPS 34.95 0.00 0.00 -32.42 75.28 0.00 35.01 -0.10%
EY 2.86 0.00 0.00 -3.08 1.33 0.00 2.86 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.00 1.08 6.25 6.86 2.54 -67.41%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/03/21 31/07/21 31/07/20 30/09/20 30/04/20 CAGR
Date 22/02/22 - - 29/09/21 28/09/20 - 29/06/20 -
Price 0.075 0.00 0.00 0.21 1.06 0.00 0.545 -
P/RPS 1.16 0.00 0.00 2.13 5.89 0.00 4.25 -54.02%
P/EPS 37.44 0.00 0.00 -25.22 91.20 0.00 53.75 -19.45%
EY 2.67 0.00 0.00 -3.97 1.10 0.00 1.86 24.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.00 0.84 7.57 0.00 3.89 -73.60%

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