[LKL] YoY TTM 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- -125.14%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/12/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 43,797 78,811 59,617 9,620 38,763 32,660 26,794 7.64%
PBT -9,621 -21,552 -48,455 -1,143 -2,639 -223 2,933 -
Tax -4,092 1,306 -732 44 -140 -161 -988 23.74%
NP -13,713 -20,246 -49,187 -1,099 -2,779 -384 1,945 -
-
NP to SH -13,714 -20,155 -48,957 -1,012 -2,404 -211 1,998 -
-
Tax Rate - - - - - - 33.69% -
Total Cost 57,510 99,057 108,804 10,719 41,542 33,044 24,849 13.40%
-
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 - - - - - - 1,500 -
Div Payout % - - - - - - 75.12% -
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 -31.31% -25.69% -82.50% -11.42% -7.17% -1.18% 7.26% -
ROE -8.41% -14.63% -34.84% 0.00% -4.31% -0.35% 3.33% -
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 11.29 8.01 6.36 2.24 9.04 7.62 6.25 9.26%
EPS -3.53 -2.05 -5.23 -0.24 -0.56 -0.05 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
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 11.27 20.28 15.34 2.48 9.98 8.41 6.90 7.63%
EPS -3.53 -5.19 -12.60 -0.26 -0.62 -0.05 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.4195 0.3547 0.3616 0.00 0.1435 0.1545 0.1545 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 1.02 1.81 1.18 40.79 1.16 1.90 4.16 -18.99%
P/EPS -3.25 -7.08 -1.44 -387.70 -18.73 -294.67 55.80 -
EY -30.73 -14.12 -69.68 -0.26 -5.34 -0.34 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
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 1.20 1.75 1.02 0.00 1.00 1.77 3.68 -15.46%
P/EPS -3.82 -6.84 -1.24 0.00 -16.05 -274.35 49.36 -
EY -26.18 -14.63 -80.41 0.00 -6.23 -0.36 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
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