Highlights

[LKL] QoQ Cumulative Quarter Result on 2016-04-30 [#4]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 24-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 30-Apr-2016  [#4]
Profit Trend QoQ -     -20.76%    YoY -     -45.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 27,802 20,461 11,924 37,149 27,838 - - -
  QoQ % 35.88% 71.60% -67.90% 33.45% 0.00% 0.00% -
  Horiz. % 99.87% 73.50% 42.83% 133.45% 100.00% - -
PBT 5,776 4,142 2,214 4,890 5,633 - - -
  QoQ % 39.45% 87.08% -54.72% -13.19% 0.00% 0.00% -
  Horiz. % 102.54% 73.53% 39.30% 86.81% 100.00% - -
Tax -1,507 -1,085 -587 -1,618 -1,504 - - -
  QoQ % -38.89% -84.84% 63.72% -7.58% 0.00% 0.00% -
  Horiz. % 100.20% 72.14% 39.03% 107.58% 100.00% - -
NP 4,269 3,057 1,627 3,272 4,129 - - -
  QoQ % 39.65% 87.89% -50.28% -20.76% 0.00% 0.00% -
  Horiz. % 103.39% 74.04% 39.40% 79.24% 100.00% - -
NP to SH 4,269 3,057 1,627 3,272 4,129 - - -
  QoQ % 39.65% 87.89% -50.28% -20.76% 0.00% 0.00% -
  Horiz. % 103.39% 74.04% 39.40% 79.24% 100.00% - -
Tax Rate 26.09 % 26.20 % 26.51 % 33.09 % 26.70 % - % - % -
  QoQ % -0.42% -1.17% -19.89% 23.93% 0.00% 0.00% -
  Horiz. % 97.72% 98.13% 99.29% 123.93% 100.00% - -
Total Cost 23,533 17,404 10,297 33,877 23,709 - - -
  QoQ % 35.22% 69.02% -69.60% 42.89% 0.00% 0.00% -
  Horiz. % 99.26% 73.41% 43.43% 142.89% 100.00% - -
Net Worth 60,032 60,032 58,140 34,853 35,939 - - -
  QoQ % 0.00% 3.25% 66.82% -3.02% 0.00% 0.00% -
  Horiz. % 167.03% 167.03% 161.77% 96.98% 100.00% - -
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 1,500 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 35.16 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 60,032 60,032 58,140 34,853 35,939 - - -
  QoQ % 0.00% 3.25% 66.82% -3.02% 0.00% 0.00% -
  Horiz. % 167.03% 167.03% 161.77% 96.98% 100.00% - -
NOSH 428,800 428,800 415,289 316,846 2,000 315,449 315,449 22.60%
  QoQ % 0.00% 3.25% 31.07% 15,742.34% -99.37% 0.00% -
  Horiz. % 135.93% 135.93% 131.65% 100.44% 0.63% 100.00% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 15.36 % 14.94 % 13.64 % 8.81 % 14.83 % - % - % -
  QoQ % 2.81% 9.53% 54.82% -40.59% 0.00% 0.00% -
  Horiz. % 103.57% 100.74% 91.98% 59.41% 100.00% - -
ROE 7.11 % 5.09 % 2.80 % 9.39 % 11.49 % - % - % -
  QoQ % 39.69% 81.79% -70.18% -18.28% 0.00% 0.00% -
  Horiz. % 61.88% 44.30% 24.37% 81.72% 100.00% - -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 6.48 4.77 2.87 11.72 1,391.90 - - -
  QoQ % 35.85% 66.20% -75.51% -99.16% 0.00% 0.00% -
  Horiz. % 0.47% 0.34% 0.21% 0.84% 100.00% - -
EPS 1.01 0.72 0.39 1.04 206.45 - - -
  QoQ % 40.28% 84.62% -62.50% -99.50% 0.00% 0.00% -
  Horiz. % 0.49% 0.35% 0.19% 0.50% 100.00% - -
DPS 0.35 0.00 0.00 0.00 0.00 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1400 0.1400 0.1400 0.1100 17.9700 - - -
  QoQ % 0.00% 0.00% 27.27% -99.39% 0.00% 0.00% -
  Horiz. % 0.78% 0.78% 0.78% 0.61% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 428,800
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 6.48 4.77 2.78 8.66 6.49 - - -
  QoQ % 35.85% 71.58% -67.90% 33.44% 0.00% 0.00% -
  Horiz. % 99.85% 73.50% 42.84% 133.44% 100.00% - -
EPS 1.01 0.72 0.38 0.76 0.96 - - -
  QoQ % 40.28% 89.47% -50.00% -20.83% 0.00% 0.00% -
  Horiz. % 105.21% 75.00% 39.58% 79.17% 100.00% - -
DPS 0.35 0.00 0.00 0.00 0.00 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1400 0.1400 0.1356 0.0813 0.0838 - - -
  QoQ % 0.00% 3.24% 66.79% -2.98% 0.00% 0.00% -
  Horiz. % 167.06% 167.06% 161.81% 97.02% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 - - - - -
Price 0.2550 0.2650 0.2750 0.0000 0.0000 0.0000 0.0000 -
P/RPS 3.93 5.55 9.58 0.00 0.00 0.00 0.00 -
  QoQ % -29.19% -42.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.02% 57.93% 100.00% - - - -
P/EPS 25.61 37.17 70.19 0.00 0.00 0.00 0.00 -
  QoQ % -31.10% -47.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.49% 52.96% 100.00% - - - -
EY 3.90 2.69 1.42 0.00 0.00 0.00 0.00 -
  QoQ % 44.98% 89.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 274.65% 189.44% 100.00% - - - -
DY 1.37 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. % 100.00% - - - - - -
P/NAPS 1.82 1.89 1.96 0.00 0.00 0.00 0.00 -
  QoQ % -3.70% -3.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 96.43% 100.00% - - - -
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 20/03/17 09/12/16 27/09/16 24/06/16 - - - -
Price 0.2650 0.2200 0.2700 0.2950 0.0000 0.0000 0.0000 -
P/RPS 4.09 4.61 9.40 2.52 0.00 0.00 0.00 -
  QoQ % -11.28% -50.96% 273.02% 0.00% 0.00% 0.00% -
  Horiz. % 162.30% 182.94% 373.02% 100.00% - - -
P/EPS 26.62 30.86 68.92 28.57 0.00 0.00 0.00 -
  QoQ % -13.74% -55.22% 141.23% 0.00% 0.00% 0.00% -
  Horiz. % 93.17% 108.02% 241.23% 100.00% - - -
EY 3.76 3.24 1.45 3.50 0.00 0.00 0.00 -
  QoQ % 16.05% 123.45% -58.57% 0.00% 0.00% 0.00% -
  Horiz. % 107.43% 92.57% 41.43% 100.00% - - -
DY 1.32 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. % 100.00% - - - - - -
P/NAPS 1.89 1.57 1.93 2.68 0.00 0.00 0.00 -
  QoQ % 20.38% -18.65% -27.99% 0.00% 0.00% 0.00% -
  Horiz. % 70.52% 58.58% 72.01% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 
Partners & Brokers