[LKL] YoY Cumulative Quarter Result on 31-Dec-2020 [#1]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 9,585 10,366 34,031 0 9,352 7,769 4,825 10.83%
PBT -7,227 -497 -494 0 316 67 -912 36.38%
Tax 0 0 -350 0 -202 -34 0 -
NP -7,227 -497 -844 0 114 33 -912 36.38%
-
NP to SH -7,232 -496 -828 0 124 28 -859 37.62%
-
Tax Rate - - - - 63.92% 50.75% - -
Total Cost 16,812 10,863 34,875 0 9,238 7,736 5,737 17.48%
-
Net Worth 162,984 137,794 140,510 0 55,743 60,032 60,032 16.15%
Dividend
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 162,984 137,794 140,510 0 55,743 60,032 60,032 16.15%
NOSH 388,057 388,640 958,600 428,800 428,800 428,800 428,800 -1.48%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin -75.40% -4.79% -2.48% 0.00% 1.22% 0.42% -18.90% -
ROE -4.44% -0.36% -0.59% 0.00% 0.22% 0.05% -1.43% -
Per Share
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 2.47 1.05 3.63 0.00 2.18 1.81 1.13 12.43%
EPS -1.86 -0.05 -0.10 0.00 0.03 0.01 -0.20 39.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.14 0.15 0.00 0.13 0.14 0.14 17.90%
Adjusted Per Share Value based on latest NOSH - 428,800
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 2.47 2.67 8.77 0.00 2.41 2.00 1.24 10.88%
EPS -1.86 -0.13 -0.21 0.00 0.03 0.01 -0.22 37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.3551 0.3621 0.00 0.1436 0.1547 0.1547 16.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 -
Price 0.115 0.145 0.075 0.915 0.105 0.145 0.26 -
P/RPS 4.66 13.77 2.06 0.00 4.81 8.00 23.11 -21.33%
P/EPS -6.17 -287.73 -84.85 0.00 363.10 2,220.57 -129.79 -36.65%
EY -16.21 -0.35 -1.18 0.00 0.28 0.05 -0.77 57.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 1.04 0.50 0.00 0.81 1.04 1.86 -25.12%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
Date 30/05/24 31/05/23 26/05/22 - 23/09/19 25/09/18 26/09/17 -
Price 0.135 0.14 0.065 0.00 0.09 0.135 0.23 -
P/RPS 5.47 13.29 1.79 0.00 4.13 7.45 20.44 -17.92%
P/EPS -7.24 -277.81 -73.54 0.00 311.23 2,067.43 -114.81 -33.91%
EY -13.80 -0.36 -1.36 0.00 0.32 0.05 -0.87 51.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 1.00 0.43 0.00 0.69 0.96 1.64 -21.72%

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