Highlights

[LKL] QoQ Cumulative 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 -     403.57%    YoY -     129.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 9,352 37,180 28,336 17,250 7,769 29,716 22,237 -43.96%
  QoQ % -74.85% 31.21% 64.27% 122.04% -73.86% 33.63% -
  Horiz. % 42.06% 167.20% 127.43% 77.57% 34.94% 133.63% 100.00%
PBT 316 -2,888 308 285 67 -1,202 439 -19.73%
  QoQ % 110.94% -1,037.66% 8.07% 325.37% 105.57% -373.80% -
  Horiz. % 71.98% -657.86% 70.16% 64.92% 15.26% -273.80% 100.00%
Tax -202 28 6 -119 -34 -127 -226 -7.23%
  QoQ % -821.43% 366.67% 105.04% -250.00% 73.23% 43.81% -
  Horiz. % 89.38% -12.39% -2.65% 52.65% 15.04% 56.19% 100.00%
NP 114 -2,860 314 166 33 -1,329 213 -34.16%
  QoQ % 103.99% -1,010.83% 89.16% 403.03% 102.48% -723.94% -
  Horiz. % 53.52% -1,342.72% 147.42% 77.93% 15.49% -623.94% 100.00%
NP to SH 124 -2,500 253 141 28 -1,098 412 -55.19%
  QoQ % 104.96% -1,088.14% 79.43% 403.57% 102.55% -366.50% -
  Horiz. % 30.10% -606.80% 61.41% 34.22% 6.80% -266.50% 100.00%
Tax Rate 63.92 % - % -1.95 % 41.75 % 50.75 % - % 51.48 % 15.57%
  QoQ % 0.00% 0.00% -104.67% -17.73% 0.00% 0.00% -
  Horiz. % 124.16% 0.00% -3.79% 81.10% 98.58% 0.00% 100.00%
Total Cost 9,238 40,040 28,022 17,084 7,736 31,045 22,024 -44.05%
  QoQ % -76.93% 42.89% 64.02% 120.84% -75.08% 40.96% -
  Horiz. % 41.95% 181.80% 127.23% 77.57% 35.13% 140.96% 100.00%
Net Worth 55,743 55,743 60,032 60,032 60,032 60,032 60,032 -4.83%
  QoQ % 0.00% -7.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 55,743 55,743 60,032 60,032 60,032 60,032 60,032 -4.83%
  QoQ % 0.00% -7.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 1.22 % -7.69 % 1.11 % 0.96 % 0.42 % -4.47 % 0.96 % 17.38%
  QoQ % 115.86% -792.79% 15.63% 128.57% 109.40% -565.62% -
  Horiz. % 127.08% -801.04% 115.62% 100.00% 43.75% -465.62% 100.00%
ROE 0.22 % -4.48 % 0.42 % 0.23 % 0.05 % -1.83 % 0.69 % -53.43%
  QoQ % 104.91% -1,166.67% 82.61% 360.00% 102.73% -365.22% -
  Horiz. % 31.88% -649.28% 60.87% 33.33% 7.25% -265.22% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.18 8.67 6.61 4.02 1.81 6.93 5.19 -44.00%
  QoQ % -74.86% 31.16% 64.43% 122.10% -73.88% 33.53% -
  Horiz. % 42.00% 167.05% 127.36% 77.46% 34.87% 133.53% 100.00%
EPS 0.03 -0.58 0.06 0.03 0.01 -0.26 0.10 -55.28%
  QoQ % 105.17% -1,066.67% 100.00% 200.00% 103.85% -360.00% -
  Horiz. % 30.00% -580.00% 60.00% 30.00% 10.00% -260.00% 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 0.1300 0.1300 0.1400 0.1400 0.1400 0.1400 0.1400 -4.83%
  QoQ % 0.00% -7.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 2.18 8.67 6.61 4.02 1.81 6.93 5.19 -44.00%
  QoQ % -74.86% 31.16% 64.43% 122.10% -73.88% 33.53% -
  Horiz. % 42.00% 167.05% 127.36% 77.46% 34.87% 133.53% 100.00%
EPS 0.03 -0.58 0.06 0.03 0.01 -0.26 0.10 -55.28%
  QoQ % 105.17% -1,066.67% 100.00% 200.00% 103.85% -360.00% -
  Horiz. % 30.00% -580.00% 60.00% 30.00% 10.00% -260.00% 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 0.1300 0.1300 0.1400 0.1400 0.1400 0.1400 0.1400 -4.83%
  QoQ % 0.00% -7.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.1050 0.1150 0.1150 0.1300 0.1450 0.1500 0.1950 -
P/RPS 4.81 1.33 1.74 3.23 8.00 2.16 3.76 17.90%
  QoQ % 261.65% -23.56% -46.13% -59.62% 270.37% -42.55% -
  Horiz. % 127.93% 35.37% 46.28% 85.90% 212.77% 57.45% 100.00%
P/EPS 363.10 -19.72 194.91 395.35 2,220.57 -58.58 202.95 47.53%
  QoQ % 1,941.28% -110.12% -50.70% -82.20% 3,890.66% -128.86% -
  Horiz. % 178.91% -9.72% 96.04% 194.80% 1,094.15% -28.86% 100.00%
EY 0.28 -5.07 0.51 0.25 0.05 -1.71 0.49 -31.21%
  QoQ % 105.52% -1,094.12% 104.00% 400.00% 102.92% -448.98% -
  Horiz. % 57.14% -1,034.69% 104.08% 51.02% 10.20% -348.98% 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 0.81 0.88 0.82 0.93 1.04 1.07 1.39 -30.30%
  QoQ % -7.95% 7.32% -11.83% -10.58% -2.80% -23.02% -
  Horiz. % 58.27% 63.31% 58.99% 66.91% 74.82% 76.98% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 23/09/19 26/06/19 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 -
Price 0.0900 0.1050 0.1150 0.1150 0.1350 0.1450 0.1750 -
P/RPS 4.13 1.21 1.74 2.86 7.45 2.09 3.37 14.56%
  QoQ % 241.32% -30.46% -39.16% -61.61% 256.46% -37.98% -
  Horiz. % 122.55% 35.91% 51.63% 84.87% 221.07% 62.02% 100.00%
P/EPS 311.23 -18.01 194.91 349.73 2,067.43 -56.63 182.14 43.07%
  QoQ % 1,828.10% -109.24% -44.27% -83.08% 3,750.77% -131.09% -
  Horiz. % 170.87% -9.89% 107.01% 192.01% 1,135.08% -31.09% 100.00%
EY 0.32 -5.55 0.51 0.29 0.05 -1.77 0.55 -30.38%
  QoQ % 105.77% -1,188.24% 75.86% 480.00% 102.82% -421.82% -
  Horiz. % 58.18% -1,009.09% 92.73% 52.73% 9.09% -321.82% 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 0.69 0.81 0.82 0.82 0.96 1.04 1.25 -32.78%
  QoQ % -14.81% -1.22% 0.00% -14.58% -7.69% -16.80% -
  Horiz. % 55.20% 64.80% 65.60% 65.60% 76.80% 83.20% 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.
 


 

277  247  532  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.34+0.04 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 MYEG 1.23-0.01 
 XOX 0.055+0.005 
 ARMADA 0.395+0.01 
 DGB 0.0650.00 
 XDL 0.155+0.005 
 ICON 0.120.00 
 AIRASIA 1.15-0.04 
Partners & Brokers