Highlights

[LKL] QoQ Annualized Quarter Result on 2018-10-31 [#2]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 14-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     151.79%    YoY -     129.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 37,781 34,500 31,076 29,716 29,649 23,982 19,300 56.30%
  QoQ % 9.51% 11.02% 4.58% 0.22% 23.63% 24.26% -
  Horiz. % 195.76% 178.76% 161.02% 153.97% 153.62% 124.26% 100.00%
PBT 410 570 268 -1,202 585 -1,250 -3,648 -
  QoQ % -27.95% 112.69% 122.30% -305.35% 146.83% 65.73% -
  Horiz. % -11.26% -15.62% -7.35% 32.95% -16.05% 34.27% 100.00%
Tax 8 -238 -136 -127 -301 0 0 -
  QoQ % 103.36% -75.00% -7.09% 57.85% 0.00% 0.00% -
  Horiz. % -2.65% 78.98% 45.13% 42.15% 100.00% - -
NP 418 332 132 -1,329 284 -1,250 -3,648 -
  QoQ % 26.10% 151.52% 109.93% -567.96% 122.72% 65.73% -
  Horiz. % -11.48% -9.10% -3.62% 36.43% -7.79% 34.27% 100.00%
NP to SH 337 282 112 -1,098 549 -962 -3,436 -
  QoQ % 19.62% 151.79% 110.20% -299.88% 157.10% 72.00% -
  Horiz. % -9.82% -8.21% -3.26% 31.96% -15.99% 28.00% 100.00%
Tax Rate -1.95 % 41.75 % 50.75 % - % 51.48 % - % - % -
  QoQ % -104.67% -17.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.79% 81.10% 98.58% 0.00% 100.00% - -
Total Cost 37,362 34,168 30,944 31,045 29,365 25,232 22,948 38.27%
  QoQ % 9.35% 10.42% -0.33% 5.72% 16.38% 9.95% -
  Horiz. % 162.81% 148.89% 134.84% 135.28% 127.96% 109.95% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 1.11 % 0.96 % 0.42 % -4.47 % 0.96 % -5.21 % -18.90 % -
  QoQ % 15.63% 128.57% 109.40% -565.62% 118.43% 72.43% -
  Horiz. % -5.87% -5.08% -2.22% 23.65% -5.08% 27.57% 100.00%
ROE 0.56 % 0.47 % 0.19 % -1.83 % 0.92 % -1.60 % -5.72 % -
  QoQ % 19.15% 147.37% 110.38% -298.91% 157.50% 72.03% -
  Horiz. % -9.79% -8.22% -3.32% 31.99% -16.08% 27.97% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 8.81 8.05 7.25 6.93 6.91 5.59 4.50 56.31%
  QoQ % 9.44% 11.03% 4.62% 0.29% 23.61% 24.22% -
  Horiz. % 195.78% 178.89% 161.11% 154.00% 153.56% 124.22% 100.00%
EPS 0.08 0.06 0.04 -0.26 0.13 -0.22 -0.80 -
  QoQ % 33.33% 50.00% 115.38% -300.00% 159.09% 72.50% -
  Horiz. % -10.00% -7.50% -5.00% 32.50% -16.25% 27.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 8.81 8.05 7.25 6.93 6.91 5.59 4.50 56.31%
  QoQ % 9.44% 11.03% 4.62% 0.29% 23.61% 24.22% -
  Horiz. % 195.78% 178.89% 161.11% 154.00% 153.56% 124.22% 100.00%
EPS 0.08 0.06 0.04 -0.26 0.13 -0.22 -0.80 -
  QoQ % 33.33% 50.00% 115.38% -300.00% 159.09% 72.50% -
  Horiz. % -10.00% -7.50% -5.00% 32.50% -16.25% 27.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.1150 0.1300 0.1450 0.1500 0.1950 0.2150 0.2600 -
P/RPS 1.31 1.62 2.00 2.16 2.82 3.84 5.78 -62.73%
  QoQ % -19.14% -19.00% -7.41% -23.40% -26.56% -33.56% -
  Horiz. % 22.66% 28.03% 34.60% 37.37% 48.79% 66.44% 100.00%
P/EPS 146.18 197.67 555.14 -58.58 152.21 -95.83 -32.45 -
  QoQ % -26.05% -64.39% 1,047.66% -138.49% 258.83% -195.32% -
  Horiz. % -450.48% -609.15% -1,710.76% 180.52% -469.06% 295.32% 100.00%
EY 0.68 0.51 0.18 -1.71 0.66 -1.04 -3.08 -
  QoQ % 33.33% 183.33% 110.53% -359.09% 163.46% 66.23% -
  Horiz. % -22.08% -16.56% -5.84% 55.52% -21.43% 33.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.93 1.04 1.07 1.39 1.54 1.86 -41.99%
  QoQ % -11.83% -10.58% -2.80% -23.02% -9.74% -17.20% -
  Horiz. % 44.09% 50.00% 55.91% 57.53% 74.73% 82.80% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 13/12/17 26/09/17 -
Price 0.1150 0.1150 0.1350 0.1450 0.1750 0.2100 0.2300 -
P/RPS 1.31 1.43 1.86 2.09 2.53 3.75 5.11 -59.54%
  QoQ % -8.39% -23.12% -11.00% -17.39% -32.53% -26.61% -
  Horiz. % 25.64% 27.98% 36.40% 40.90% 49.51% 73.39% 100.00%
P/EPS 146.18 174.87 516.86 -56.63 136.60 -93.60 -28.70 -
  QoQ % -16.41% -66.17% 1,012.70% -141.46% 245.94% -226.13% -
  Horiz. % -509.34% -609.30% -1,800.91% 197.32% -475.96% 326.13% 100.00%
EY 0.68 0.57 0.19 -1.77 0.73 -1.07 -3.48 -
  QoQ % 19.30% 200.00% 110.73% -342.47% 168.22% 69.25% -
  Horiz. % -19.54% -16.38% -5.46% 50.86% -20.98% 30.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.82 0.96 1.04 1.25 1.50 1.64 -36.92%
  QoQ % 0.00% -14.58% -7.69% -16.80% -16.67% -8.54% -
  Horiz. % 50.00% 50.00% 58.54% 63.41% 76.22% 91.46% 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.
 


 

316  379  571  943 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.97+0.035 
 EKOVEST-WB 0.485+0.04 
 WCT-WE 0.185+0.025 
 SAPNRG 0.34+0.005 
 IRIS 0.185+0.01 
 KNM 0.20+0.025 
 IWCITY 1.20+0.01 
 BARAKAH 0.1050.00 
 MALTON 0.655+0.04 
Partners & Brokers