Highlights

[LKL] QoQ Cumulative 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 -     44.00%    YoY -     -115.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 7,769 29,716 22,237 11,991 4,825 33,893 27,802 -57.36%
  QoQ % -73.86% 33.63% 85.45% 148.52% -85.76% 21.91% -
  Horiz. % 27.94% 106.88% 79.98% 43.13% 17.35% 121.91% 100.00%
PBT 67 -1,202 439 -625 -912 6,059 5,776 -94.92%
  QoQ % 105.57% -373.80% 170.24% 31.47% -115.05% 4.90% -
  Horiz. % 1.16% -20.81% 7.60% -10.82% -15.79% 104.90% 100.00%
Tax -34 -127 -226 0 0 -1,575 -1,507 -92.07%
  QoQ % 73.23% 43.81% 0.00% 0.00% 0.00% -4.51% -
  Horiz. % 2.26% 8.43% 15.00% -0.00% -0.00% 104.51% 100.00%
NP 33 -1,329 213 -625 -912 4,484 4,269 -96.13%
  QoQ % 102.48% -723.94% 134.08% 31.47% -120.34% 5.04% -
  Horiz. % 0.77% -31.13% 4.99% -14.64% -21.36% 105.04% 100.00%
NP to SH 28 -1,098 412 -481 -859 4,484 4,269 -96.53%
  QoQ % 102.55% -366.50% 185.65% 44.00% -119.16% 5.04% -
  Horiz. % 0.66% -25.72% 9.65% -11.27% -20.12% 105.04% 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 7,736 31,045 22,024 12,616 5,737 29,409 23,533 -52.47%
  QoQ % -75.08% 40.96% 74.57% 119.91% -80.49% 24.97% -
  Horiz. % 32.87% 131.92% 93.59% 53.61% 24.38% 124.97% 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 1,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 0.05 % -1.83 % 0.69 % -0.80 % -1.43 % 7.47 % 7.11 % -96.36%
  QoQ % 102.73% -365.22% 186.25% 44.06% -119.14% 5.06% -
  Horiz. % 0.70% -25.74% 9.70% -11.25% -20.11% 105.06% 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 1.81 6.93 5.19 2.80 1.13 7.90 6.48 -57.37%
  QoQ % -73.88% 33.53% 85.36% 147.79% -85.70% 21.91% -
  Horiz. % 27.93% 106.94% 80.09% 43.21% 17.44% 121.91% 100.00%
EPS 0.01 -0.26 0.10 -0.11 -0.20 1.05 1.01 -95.43%
  QoQ % 103.85% -360.00% 190.91% 45.00% -119.05% 3.96% -
  Horiz. % 0.99% -25.74% 9.90% -10.89% -19.80% 103.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 1.81 6.93 5.19 2.80 1.13 7.90 6.48 -57.37%
  QoQ % -73.88% 33.53% 85.36% 147.79% -85.70% 21.91% -
  Horiz. % 27.93% 106.94% 80.09% 43.21% 17.44% 121.91% 100.00%
EPS 0.01 -0.26 0.10 -0.11 -0.20 1.05 1.01 -95.43%
  QoQ % 103.85% -360.00% 190.91% 45.00% -119.05% 3.96% -
  Horiz. % 0.99% -25.74% 9.90% -10.89% -19.80% 103.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 8.00 2.16 3.76 7.69 23.11 3.42 3.93 60.83%
  QoQ % 270.37% -42.55% -51.11% -66.72% 575.73% -12.98% -
  Horiz. % 203.56% 54.96% 95.67% 195.67% 588.04% 87.02% 100.00%
P/EPS 2,220.57 -58.58 202.95 -191.67 -129.79 25.82 25.61 1,875.09%
  QoQ % 3,890.66% -128.86% 205.89% -47.68% -602.67% 0.82% -
  Horiz. % 8,670.71% -228.74% 792.46% -748.42% -506.79% 100.82% 100.00%
EY 0.05 -1.71 0.49 -0.52 -0.77 3.87 3.90 -94.57%
  QoQ % 102.92% -448.98% 194.23% 32.47% -119.90% -0.77% -
  Horiz. % 1.28% -43.85% 12.56% -13.33% -19.74% 99.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.30 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.89% 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 7.45 2.09 3.37 7.51 20.44 3.42 4.09 49.31%
  QoQ % 256.46% -37.98% -55.13% -63.26% 497.66% -16.38% -
  Horiz. % 182.15% 51.10% 82.40% 183.62% 499.76% 83.62% 100.00%
P/EPS 2,067.43 -56.63 182.14 -187.21 -114.81 25.82 26.62 1,734.89%
  QoQ % 3,750.77% -131.09% 197.29% -63.06% -544.66% -3.01% -
  Horiz. % 7,766.45% -212.73% 684.22% -703.27% -431.29% 96.99% 100.00%
EY 0.05 -1.77 0.55 -0.53 -0.87 3.87 3.76 -94.43%
  QoQ % 102.82% -421.82% 203.77% 39.08% -122.48% 2.93% -
  Horiz. % 1.33% -47.07% 14.63% -14.10% -23.14% 102.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.30 1.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.48% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers