[LKL] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -39.9%
YoY- 39.53%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 44,062 47,018 87,339 63,821 39,958 34,975 25,423 8.59%
PBT -4,278 -29,677 -46,019 5,103 -2,085 -292 1,292 -
Tax -4,228 1,430 -856 -1,050 -372 -246 -490 38.15%
NP -8,506 -28,247 -46,875 4,053 -2,457 -538 802 -
-
NP to SH -8,519 -28,197 -46,630 4,025 -2,084 -476 946 -
-
Tax Rate - - - 20.58% - - 37.93% -
Total Cost 52,568 75,265 134,214 59,768 42,415 35,513 24,621 12.04%
-
Net Worth 162,984 107,101 145,654 60,032 55,743 60,032 60,032 16.15%
Dividend
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - 1,500 -
Div Payout % - - - - - - 158.65% -
Equity
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 162,984 107,101 145,654 60,032 55,743 60,032 60,032 16.15%
NOSH 388,057 388,640 971,600 428,800 428,800 428,800 428,800 -1.48%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -19.30% -60.08% -53.67% 6.35% -6.15% -1.54% 3.15% -
ROE -5.23% -26.33% -32.01% 6.70% -3.74% -0.79% 1.58% -
Per Share
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 11.35 19.32 8.99 14.88 9.32 8.16 5.93 10.22%
EPS -2.20 -11.58 -4.80 0.94 -0.49 -0.11 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.42 0.44 0.15 0.14 0.13 0.14 0.14 17.90%
Adjusted Per Share Value based on latest NOSH - 388,640
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 11.34 12.10 22.48 16.43 10.28 9.00 6.54 8.60%
EPS -2.19 -7.26 -12.00 1.04 -0.54 -0.12 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.4195 0.2757 0.3749 0.1545 0.1435 0.1545 0.1545 16.15%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.13 0.14 0.045 0.98 0.135 0.13 0.215 -
P/RPS 1.14 0.72 0.50 6.58 1.45 1.59 3.63 -15.94%
P/EPS -5.92 -1.21 -0.94 104.40 -27.78 -117.11 97.45 -
EY -16.89 -82.74 -106.71 0.96 -3.60 -0.85 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.31 0.32 0.30 7.00 1.04 0.93 1.54 -21.36%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 28/08/24 25/08/23 26/08/22 14/12/20 20/12/19 14/12/18 13/12/17 -
Price 0.115 0.14 0.045 0.865 0.13 0.115 0.21 -
P/RPS 1.01 0.72 0.50 5.81 1.40 1.41 3.54 -17.14%
P/EPS -5.24 -1.21 -0.94 92.15 -26.75 -103.60 95.19 -
EY -19.09 -82.74 -106.71 1.09 -3.74 -0.97 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.27 0.32 0.30 6.18 1.00 0.82 1.50 -22.67%

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