Highlights

[LKL] QoQ Annualized Quarter Result on 2017-10-31 [#2]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 13-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     72.00%    YoY -     -115.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 31,076 29,716 29,649 23,982 19,300 33,893 37,069 -11.12%
  QoQ % 4.58% 0.22% 23.63% 24.26% -43.06% -8.57% -
  Horiz. % 83.83% 80.16% 79.98% 64.69% 52.06% 91.43% 100.00%
PBT 268 -1,202 585 -1,250 -3,648 6,059 7,701 -89.41%
  QoQ % 122.30% -305.35% 146.83% 65.73% -160.21% -21.33% -
  Horiz. % 3.48% -15.61% 7.60% -16.23% -47.37% 78.67% 100.00%
Tax -136 -127 -301 0 0 -1,575 -2,009 -83.47%
  QoQ % -7.09% 57.85% 0.00% 0.00% 0.00% 21.62% -
  Horiz. % 6.77% 6.32% 15.00% -0.00% -0.00% 78.38% 100.00%
NP 132 -1,329 284 -1,250 -3,648 4,484 5,692 -91.92%
  QoQ % 109.93% -567.96% 122.72% 65.73% -181.36% -21.22% -
  Horiz. % 2.32% -23.35% 4.99% -21.96% -64.09% 78.78% 100.00%
NP to SH 112 -1,098 549 -962 -3,436 4,484 5,692 -92.76%
  QoQ % 110.20% -299.88% 157.10% 72.00% -176.63% -21.22% -
  Horiz. % 1.97% -19.29% 9.65% -16.90% -60.37% 78.78% 100.00%
Tax Rate 50.75 % - % 51.48 % - % - % 25.99 % 26.09 % 56.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.38% -
  Horiz. % 194.52% 0.00% 197.32% 0.00% 0.00% 99.62% 100.00%
Total Cost 30,944 31,045 29,365 25,232 22,948 29,409 31,377 -0.93%
  QoQ % -0.33% 5.72% 16.38% 9.95% -21.97% -6.27% -
  Horiz. % 98.62% 98.94% 93.59% 80.41% 73.14% 93.73% 100.00%
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 60,032 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - 1,500 2,001 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
Div Payout % - % - % - % - % - % 33.47 % 35.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -4.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 95.19% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 60,032 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 428,800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 0.42 % -4.47 % 0.96 % -5.21 % -18.90 % 13.23 % 15.36 % -90.98%
  QoQ % 109.40% -565.62% 118.43% 72.43% -242.86% -13.87% -
  Horiz. % 2.73% -29.10% 6.25% -33.92% -123.05% 86.13% 100.00%
ROE 0.19 % -1.83 % 0.92 % -1.60 % -5.72 % 7.47 % 9.48 % -92.67%
  QoQ % 110.38% -298.91% 157.50% 72.03% -176.57% -21.20% -
  Horiz. % 2.00% -19.30% 9.70% -16.88% -60.34% 78.80% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.25 6.93 6.91 5.59 4.50 7.90 8.64 -11.06%
  QoQ % 4.62% 0.29% 23.61% 24.22% -43.04% -8.56% -
  Horiz. % 83.91% 80.21% 79.98% 64.70% 52.08% 91.44% 100.00%
EPS 0.04 -0.26 0.13 -0.22 -0.80 1.05 1.35 -90.49%
  QoQ % 115.38% -300.00% 159.09% 72.50% -176.19% -22.22% -
  Horiz. % 2.96% -19.26% 9.63% -16.30% -59.26% 77.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.47% 100.00%
NAPS 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.25 6.93 6.91 5.59 4.50 7.90 8.64 -11.06%
  QoQ % 4.62% 0.29% 23.61% 24.22% -43.04% -8.56% -
  Horiz. % 83.91% 80.21% 79.98% 64.70% 52.08% 91.44% 100.00%
EPS 0.04 -0.26 0.13 -0.22 -0.80 1.05 1.35 -90.49%
  QoQ % 115.38% -300.00% 159.09% 72.50% -176.19% -22.22% -
  Horiz. % 2.96% -19.26% 9.63% -16.30% -59.26% 77.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.47% 100.00%
NAPS 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.1450 0.1500 0.1950 0.2150 0.2600 0.2700 0.2550 -
P/RPS 2.00 2.16 2.82 3.84 5.78 3.42 2.95 -22.88%
  QoQ % -7.41% -23.40% -26.56% -33.56% 69.01% 15.93% -
  Horiz. % 67.80% 73.22% 95.59% 130.17% 195.93% 115.93% 100.00%
P/EPS 555.14 -58.58 152.21 -95.83 -32.45 25.82 19.21 847.53%
  QoQ % 1,047.66% -138.49% 258.83% -195.32% -225.68% 34.41% -
  Horiz. % 2,889.85% -304.95% 792.35% -498.85% -168.92% 134.41% 100.00%
EY 0.18 -1.71 0.66 -1.04 -3.08 3.87 5.21 -89.46%
  QoQ % 110.53% -359.09% 163.46% 66.23% -179.59% -25.72% -
  Horiz. % 3.45% -32.82% 12.67% -19.96% -59.12% 74.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.30 1.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -28.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 71.04% 100.00%
P/NAPS 1.04 1.07 1.39 1.54 1.86 1.93 1.82 -31.21%
  QoQ % -2.80% -23.02% -9.74% -17.20% -3.63% 6.04% -
  Horiz. % 57.14% 58.79% 76.37% 84.62% 102.20% 106.04% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 25/09/18 26/06/18 27/03/18 13/12/17 26/09/17 28/06/17 20/03/17 -
Price 0.1350 0.1450 0.1750 0.2100 0.2300 0.2700 0.2650 -
P/RPS 1.86 2.09 2.53 3.75 5.11 3.42 3.07 -28.47%
  QoQ % -11.00% -17.39% -32.53% -26.61% 49.42% 11.40% -
  Horiz. % 60.59% 68.08% 82.41% 122.15% 166.45% 111.40% 100.00%
P/EPS 516.86 -56.63 136.60 -93.60 -28.70 25.82 19.96 780.50%
  QoQ % 1,012.70% -141.46% 245.94% -226.13% -211.15% 29.36% -
  Horiz. % 2,589.48% -283.72% 684.37% -468.94% -143.79% 129.36% 100.00%
EY 0.19 -1.77 0.73 -1.07 -3.48 3.87 5.01 -88.78%
  QoQ % 110.73% -342.47% 168.22% 69.25% -189.92% -22.75% -
  Horiz. % 3.79% -35.33% 14.57% -21.36% -69.46% 77.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.30 1.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -26.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 73.86% 100.00%
P/NAPS 0.96 1.04 1.25 1.50 1.64 1.93 1.89 -36.42%
  QoQ % -7.69% -16.80% -16.67% -8.54% -15.03% 2.12% -
  Horiz. % 50.79% 55.03% 66.14% 79.37% 86.77% 102.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers