Highlights

[LKL] QoQ Cumulative Quarter Result on 2016-10-31 [#2]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 09-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     87.89%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 4,825 33,893 27,802 20,461 11,924 37,149 27,838 -68.95%
  QoQ % -85.76% 21.91% 35.88% 71.60% -67.90% 33.45% -
  Horiz. % 17.33% 121.75% 99.87% 73.50% 42.83% 133.45% 100.00%
PBT -912 6,059 5,776 4,142 2,214 4,890 5,633 -
  QoQ % -115.05% 4.90% 39.45% 87.08% -54.72% -13.19% -
  Horiz. % -16.19% 107.56% 102.54% 73.53% 39.30% 86.81% 100.00%
Tax 0 -1,575 -1,507 -1,085 -587 -1,618 -1,504 -
  QoQ % 0.00% -4.51% -38.89% -84.84% 63.72% -7.58% -
  Horiz. % -0.00% 104.72% 100.20% 72.14% 39.03% 107.58% 100.00%
NP -912 4,484 4,269 3,057 1,627 3,272 4,129 -
  QoQ % -120.34% 5.04% 39.65% 87.89% -50.28% -20.76% -
  Horiz. % -22.09% 108.60% 103.39% 74.04% 39.40% 79.24% 100.00%
NP to SH -859 4,484 4,269 3,057 1,627 3,272 4,129 -
  QoQ % -119.16% 5.04% 39.65% 87.89% -50.28% -20.76% -
  Horiz. % -20.80% 108.60% 103.39% 74.04% 39.40% 79.24% 100.00%
Tax Rate - % 25.99 % 26.09 % 26.20 % 26.51 % 33.09 % 26.70 % -
  QoQ % 0.00% -0.38% -0.42% -1.17% -19.89% 23.93% -
  Horiz. % 0.00% 97.34% 97.72% 98.13% 99.29% 123.93% 100.00%
Total Cost 5,737 29,409 23,533 17,404 10,297 33,877 23,709 -61.20%
  QoQ % -80.49% 24.97% 35.22% 69.02% -69.60% 42.89% -
  Horiz. % 24.20% 124.04% 99.26% 73.41% 43.43% 142.89% 100.00%
Net Worth 60,032 60,032 60,032 60,032 58,140 34,853 35,939 40.82%
  QoQ % 0.00% 0.00% 0.00% 3.25% 66.82% -3.02% -
  Horiz. % 167.03% 167.03% 167.03% 167.03% 161.77% 96.98% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 1,500 1,500 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
Div Payout % - % 33.47 % 35.16 % - % - % - % - % -
  QoQ % 0.00% -4.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.19% 100.00% - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 60,032 60,032 60,032 60,032 58,140 34,853 35,939 40.82%
  QoQ % 0.00% 0.00% 0.00% 3.25% 66.82% -3.02% -
  Horiz. % 167.03% 167.03% 167.03% 167.03% 161.77% 96.98% 100.00%
NOSH 428,800 428,800 428,800 428,800 415,289 316,846 2,000 3,493.94%
  QoQ % 0.00% 0.00% 0.00% 3.25% 31.07% 15,742.34% -
  Horiz. % 21,440.00% 21,440.00% 21,440.00% 21,440.00% 20,764.45% 15,842.34% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -18.90 % 13.23 % 15.36 % 14.94 % 13.64 % 8.81 % 14.83 % -
  QoQ % -242.86% -13.87% 2.81% 9.53% 54.82% -40.59% -
  Horiz. % -127.44% 89.21% 103.57% 100.74% 91.98% 59.41% 100.00%
ROE -1.43 % 7.47 % 7.11 % 5.09 % 2.80 % 9.39 % 11.49 % -
  QoQ % -119.14% 5.06% 39.69% 81.79% -70.18% -18.28% -
  Horiz. % -12.45% 65.01% 61.88% 44.30% 24.37% 81.72% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 1.13 7.90 6.48 4.77 2.87 11.72 1,391.90 -99.13%
  QoQ % -85.70% 21.91% 35.85% 66.20% -75.51% -99.16% -
  Horiz. % 0.08% 0.57% 0.47% 0.34% 0.21% 0.84% 100.00%
EPS -0.20 1.05 1.01 0.72 0.39 1.04 206.45 -
  QoQ % -119.05% 3.96% 40.28% 84.62% -62.50% -99.50% -
  Horiz. % -0.10% 0.51% 0.49% 0.35% 0.19% 0.50% 100.00%
DPS 0.00 0.35 0.35 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1400 0.1400 0.1400 0.1400 0.1400 0.1100 17.9700 -96.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 27.27% -99.39% -
  Horiz. % 0.78% 0.78% 0.78% 0.78% 0.78% 0.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 1.13 7.90 6.48 4.77 2.78 8.66 6.49 -68.85%
  QoQ % -85.70% 21.91% 35.85% 71.58% -67.90% 33.44% -
  Horiz. % 17.41% 121.73% 99.85% 73.50% 42.84% 133.44% 100.00%
EPS -0.20 1.05 1.01 0.72 0.38 0.76 0.96 -
  QoQ % -119.05% 3.96% 40.28% 89.47% -50.00% -20.83% -
  Horiz. % -20.83% 109.38% 105.21% 75.00% 39.58% 79.17% 100.00%
DPS 0.00 0.35 0.35 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1400 0.1400 0.1400 0.1400 0.1356 0.0813 0.0838 40.84%
  QoQ % 0.00% 0.00% 0.00% 3.24% 66.79% -2.98% -
  Horiz. % 167.06% 167.06% 167.06% 167.06% 161.81% 97.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 - - -
Price 0.2600 0.2700 0.2550 0.2650 0.2750 0.0000 0.0000 -
P/RPS 23.11 3.42 3.93 5.55 9.58 0.00 0.00 -
  QoQ % 575.73% -12.98% -29.19% -42.07% 0.00% 0.00% -
  Horiz. % 241.23% 35.70% 41.02% 57.93% 100.00% - -
P/EPS -129.79 25.82 25.61 37.17 70.19 0.00 0.00 -
  QoQ % -602.67% 0.82% -31.10% -47.04% 0.00% 0.00% -
  Horiz. % -184.91% 36.79% 36.49% 52.96% 100.00% - -
EY -0.77 3.87 3.90 2.69 1.42 0.00 0.00 -
  QoQ % -119.90% -0.77% 44.98% 89.44% 0.00% 0.00% -
  Horiz. % -54.23% 272.54% 274.65% 189.44% 100.00% - -
DY 0.00 1.30 1.37 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -5.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.89% 100.00% - - - -
P/NAPS 1.86 1.93 1.82 1.89 1.96 0.00 0.00 -
  QoQ % -3.63% 6.04% -3.70% -3.57% 0.00% 0.00% -
  Horiz. % 94.90% 98.47% 92.86% 96.43% 100.00% - -
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 28/06/17 20/03/17 09/12/16 27/09/16 24/06/16 - -
Price 0.2300 0.2700 0.2650 0.2200 0.2700 0.2950 0.0000 -
P/RPS 20.44 3.42 4.09 4.61 9.40 2.52 0.00 -
  QoQ % 497.66% -16.38% -11.28% -50.96% 273.02% 0.00% -
  Horiz. % 811.11% 135.71% 162.30% 182.94% 373.02% 100.00% -
P/EPS -114.81 25.82 26.62 30.86 68.92 28.57 0.00 -
  QoQ % -544.66% -3.01% -13.74% -55.22% 141.23% 0.00% -
  Horiz. % -401.86% 90.37% 93.17% 108.02% 241.23% 100.00% -
EY -0.87 3.87 3.76 3.24 1.45 3.50 0.00 -
  QoQ % -122.48% 2.93% 16.05% 123.45% -58.57% 0.00% -
  Horiz. % -24.86% 110.57% 107.43% 92.57% 41.43% 100.00% -
DY 0.00 1.30 1.32 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -1.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.48% 100.00% - - - -
P/NAPS 1.64 1.93 1.89 1.57 1.93 2.68 0.00 -
  QoQ % -15.03% 2.12% 20.38% -18.65% -27.99% 0.00% -
  Horiz. % 61.19% 72.01% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers