Highlights

[LKL] QoQ Quarter Result on 2017-04-30 [#4]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 28-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 30-Apr-2017  [#4]
Profit Trend QoQ -     -82.26%    YoY -     135.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 10,246 7,166 4,825 6,091 7,341 8,537 11,924 -9.59%
  QoQ % 42.98% 48.52% -20.78% -17.03% -14.01% -28.40% -
  Horiz. % 85.93% 60.10% 40.46% 51.08% 61.56% 71.60% 100.00%
PBT 1,064 287 -912 283 1,634 1,928 2,214 -38.56%
  QoQ % 270.73% 131.47% -422.26% -82.68% -15.25% -12.92% -
  Horiz. % 48.06% 12.96% -41.19% 12.78% 73.80% 87.08% 100.00%
Tax -226 0 0 -68 -422 -498 -587 -46.98%
  QoQ % 0.00% 0.00% 0.00% 83.89% 15.26% 15.16% -
  Horiz. % 38.50% -0.00% -0.00% 11.58% 71.89% 84.84% 100.00%
NP 838 287 -912 215 1,212 1,430 1,627 -35.67%
  QoQ % 191.99% 131.47% -524.19% -82.26% -15.24% -12.11% -
  Horiz. % 51.51% 17.64% -56.05% 13.21% 74.49% 87.89% 100.00%
NP to SH 893 378 -859 215 1,212 1,430 1,627 -32.89%
  QoQ % 136.24% 144.00% -499.53% -82.26% -15.24% -12.11% -
  Horiz. % 54.89% 23.23% -52.80% 13.21% 74.49% 87.89% 100.00%
Tax Rate 21.24 % - % - % 24.03 % 25.83 % 25.83 % 26.51 % -13.70%
  QoQ % 0.00% 0.00% 0.00% -6.97% 0.00% -2.57% -
  Horiz. % 80.12% 0.00% 0.00% 90.65% 97.43% 97.43% 100.00%
Total Cost 9,408 6,879 5,737 5,876 6,129 7,107 10,297 -5.83%
  QoQ % 36.76% 19.91% -2.37% -4.13% -13.76% -30.98% -
  Horiz. % 91.37% 66.81% 55.72% 57.07% 59.52% 69.02% 100.00%
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 58,140 2.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.25% -
  Horiz. % 103.25% 103.25% 103.25% 103.25% 103.25% 103.25% 100.00%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - 1,500 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 123.83 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 60,032 60,032 60,032 60,032 60,032 60,032 58,140 2.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.25% -
  Horiz. % 103.25% 103.25% 103.25% 103.25% 103.25% 103.25% 100.00%
NOSH 428,800 428,800 428,800 428,800 428,800 428,800 415,289 2.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.25% -
  Horiz. % 103.25% 103.25% 103.25% 103.25% 103.25% 103.25% 100.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 8.18 % 4.01 % -18.90 % 3.53 % 16.51 % 16.75 % 13.64 % -28.82%
  QoQ % 103.99% 121.22% -635.41% -78.62% -1.43% 22.80% -
  Horiz. % 59.97% 29.40% -138.56% 25.88% 121.04% 122.80% 100.00%
ROE 1.49 % 0.63 % -1.43 % 0.36 % 2.02 % 2.38 % 2.80 % -34.26%
  QoQ % 136.51% 144.06% -497.22% -82.18% -15.13% -15.00% -
  Horiz. % 53.21% 22.50% -51.07% 12.86% 72.14% 85.00% 100.00%
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 2.39 1.67 1.13 1.42 1.71 1.99 2.87 -11.46%
  QoQ % 43.11% 47.79% -20.42% -16.96% -14.07% -30.66% -
  Horiz. % 83.28% 58.19% 39.37% 49.48% 59.58% 69.34% 100.00%
EPS 0.21 0.09 -0.20 0.05 0.28 0.33 0.39 -33.74%
  QoQ % 133.33% 145.00% -500.00% -82.14% -15.15% -15.38% -
  Horiz. % 53.85% 23.08% -51.28% 12.82% 71.79% 84.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 2.39 1.67 1.13 1.42 1.71 1.99 2.78 -9.56%
  QoQ % 43.11% 47.79% -20.42% -16.96% -14.07% -28.42% -
  Horiz. % 85.97% 60.07% 40.65% 51.08% 61.51% 71.58% 100.00%
EPS 0.21 0.09 -0.20 0.05 0.28 0.33 0.38 -32.58%
  QoQ % 133.33% 145.00% -500.00% -82.14% -15.15% -13.16% -
  Horiz. % 55.26% 23.68% -52.63% 13.16% 73.68% 86.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 0.1356 2.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.24% -
  Horiz. % 103.24% 103.24% 103.24% 103.24% 103.24% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.1950 0.2150 0.2600 0.2700 0.2550 0.2650 0.2750 -
P/RPS 8.16 12.87 23.11 19.01 14.89 13.31 9.58 -10.12%
  QoQ % -36.60% -44.31% 21.57% 27.67% 11.87% 38.94% -
  Horiz. % 85.18% 134.34% 241.23% 198.43% 155.43% 138.94% 100.00%
P/EPS 93.63 243.89 -129.79 538.49 90.22 79.46 70.19 21.12%
  QoQ % -61.61% 287.91% -124.10% 496.86% 13.54% 13.21% -
  Horiz. % 133.40% 347.47% -184.91% 767.19% 128.54% 113.21% 100.00%
EY 1.07 0.41 -0.77 0.19 1.11 1.26 1.42 -17.15%
  QoQ % 160.98% 153.25% -505.26% -82.88% -11.90% -11.27% -
  Horiz. % 75.35% 28.87% -54.23% 13.38% 78.17% 88.73% 100.00%
DY 0.00 0.00 0.00 0.00 1.37 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.39 1.54 1.86 1.93 1.82 1.89 1.96 -20.42%
  QoQ % -9.74% -17.20% -3.63% 6.04% -3.70% -3.57% -
  Horiz. % 70.92% 78.57% 94.90% 98.47% 92.86% 96.43% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 27/03/18 13/12/17 26/09/17 28/06/17 20/03/17 09/12/16 27/09/16 -
Price 0.1750 0.2100 0.2300 0.2700 0.2650 0.2200 0.2700 -
P/RPS 7.32 12.57 20.44 19.01 15.48 11.05 9.40 -15.32%
  QoQ % -41.77% -38.50% 7.52% 22.80% 40.09% 17.55% -
  Horiz. % 77.87% 133.72% 217.45% 202.23% 164.68% 117.55% 100.00%
P/EPS 84.03 238.22 -114.81 538.49 93.76 65.97 68.92 14.09%
  QoQ % -64.73% 307.49% -121.32% 474.33% 42.13% -4.28% -
  Horiz. % 121.92% 345.65% -166.58% 781.33% 136.04% 95.72% 100.00%
EY 1.19 0.42 -0.87 0.19 1.07 1.52 1.45 -12.31%
  QoQ % 183.33% 148.28% -557.89% -82.24% -29.61% 4.83% -
  Horiz. % 82.07% 28.97% -60.00% 13.10% 73.79% 104.83% 100.00%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.25 1.50 1.64 1.93 1.89 1.57 1.93 -25.08%
  QoQ % -16.67% -8.54% -15.03% 2.12% 20.38% -18.65% -
  Horiz. % 64.77% 77.72% 84.97% 100.00% 97.93% 81.35% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers