[LKL] YoY TTM Result on 30-Sep-2024 [#3]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -105.46%
YoY- 38.9%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 46,407 45,752 85,362 61,940 42,341 35,815 28,328 7.68%
PBT -13,250 -28,886 299 4,080 -1,203 -1,333 722 -
Tax -4,228 223 733 -599 -816 105 -294 49.14%
NP -17,478 -28,663 1,032 3,481 -2,019 -1,228 428 -
-
NP to SH -17,503 -28,647 1,139 3,472 -1,584 -1,257 627 -
-
Tax Rate - - -245.15% 14.68% - - 40.72% -
Total Cost 63,885 74,415 84,330 58,459 44,360 37,043 27,900 13.22%
-
Net Worth 155,411 85,884 155,456 111,914 55,743 60,032 60,032 15.33%
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 155,411 85,884 155,456 111,914 55,743 60,032 60,032 15.33%
NOSH 388,529 388,057 971,600 495,910 428,800 428,800 428,800 -1.46%
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 -37.66% -62.65% 1.21% 5.62% -4.77% -3.43% 1.51% -
ROE -11.26% -33.36% 0.73% 3.10% -2.84% -2.09% 1.04% -
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 11.94 23.44 8.79 13.28 9.87 8.35 6.61 9.27%
EPS -4.50 -14.68 0.12 0.74 -0.37 -0.29 0.15 -
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 - 388,529
30/09/24 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 11.94 11.78 21.97 15.94 10.90 9.22 7.29 7.67%
EPS -4.50 -7.37 0.29 0.89 -0.41 -0.32 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.221 0.4001 0.288 0.1435 0.1545 0.1545 15.33%
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 1.05 0.64 0.34 6.17 1.97 1.38 2.95 -14.35%
P/EPS -2.77 -1.02 25.59 110.13 -52.79 -39.23 133.36 -
EY -36.04 -97.84 3.91 0.91 -1.89 -2.55 0.75 -
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 0.92 0.77 4.21 3.05 2.08 1.38 2.65 -14.67%
P/EPS -2.44 -1.23 315.62 54.39 -55.49 -39.23 119.68 -
EY -40.95 -81.54 0.32 1.84 -1.80 -2.55 0.84 -
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