Highlights

[LKL] QoQ Quarter Result on 2019-01-31 [#3]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 29-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     -0.88%    YoY -     -87.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 10,676 9,352 8,844 11,086 9,481 7,769 7,479 26.70%
  QoQ % 14.16% 5.74% -20.22% 16.93% 22.04% 3.88% -
  Horiz. % 142.75% 125.04% 118.25% 148.23% 126.77% 103.88% 100.00%
PBT 772 316 -3,196 23 218 67 -1,641 -
  QoQ % 144.30% 109.89% -13,995.65% -89.45% 225.37% 104.08% -
  Horiz. % -47.04% -19.26% 194.76% -1.40% -13.28% -4.08% 100.00%
Tax -317 -202 22 125 -85 -34 99 -
  QoQ % -56.93% -1,018.18% -82.40% 247.06% -150.00% -134.34% -
  Horiz. % -320.20% -204.04% 22.22% 126.26% -85.86% -34.34% 100.00%
NP 455 114 -3,174 148 133 33 -1,542 -
  QoQ % 299.12% 103.59% -2,244.59% 11.28% 303.03% 102.14% -
  Horiz. % -29.51% -7.39% 205.84% -9.60% -8.63% -2.14% 100.00%
NP to SH 433 124 -2,753 112 113 28 -1,510 -
  QoQ % 249.19% 104.50% -2,558.04% -0.88% 303.57% 101.85% -
  Horiz. % -28.68% -8.21% 182.32% -7.42% -7.48% -1.85% 100.00%
Tax Rate 41.06 % 63.92 % - % -543.48 % 38.99 % 50.75 % - % -
  QoQ % -35.76% 0.00% 0.00% -1,493.90% -23.17% 0.00% -
  Horiz. % 80.91% 125.95% 0.00% -1,070.90% 76.83% 100.00% -
Total Cost 10,221 9,238 12,018 10,938 9,348 7,736 9,021 8.66%
  QoQ % 10.64% -23.13% 9.87% 17.01% 20.84% -14.24% -
  Horiz. % 113.30% 102.41% 133.22% 121.25% 103.62% 85.76% 100.00%
Net Worth 55,743 55,743 55,743 60,032 60,032 60,032 60,032 -4.81%
  QoQ % 0.00% 0.00% -7.14% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 100.00% 100.00% 100.00% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 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
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 55,743 55,743 55,743 60,032 60,032 60,032 60,032 -4.81%
  QoQ % 0.00% 0.00% -7.14% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 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
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 4.26 % 1.22 % -35.89 % 1.34 % 1.40 % 0.42 % -20.62 % -
  QoQ % 249.18% 103.40% -2,778.36% -4.29% 233.33% 102.04% -
  Horiz. % -20.66% -5.92% 174.05% -6.50% -6.79% -2.04% 100.00%
ROE 0.78 % 0.22 % -4.94 % 0.19 % 0.19 % 0.05 % -2.52 % -
  QoQ % 254.55% 104.45% -2,700.00% 0.00% 280.00% 101.98% -
  Horiz. % -30.95% -8.73% 196.03% -7.54% -7.54% -1.98% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 2.49 2.18 2.06 2.59 2.21 1.81 1.74 26.91%
  QoQ % 14.22% 5.83% -20.46% 17.19% 22.10% 4.02% -
  Horiz. % 143.10% 125.29% 118.39% 148.85% 127.01% 104.02% 100.00%
EPS 0.10 0.03 -0.64 0.03 0.03 0.01 -0.35 -
  QoQ % 233.33% 104.69% -2,233.33% 0.00% 200.00% 102.86% -
  Horiz. % -28.57% -8.57% 182.86% -8.57% -8.57% -2.86% 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 0.1300 0.1400 0.1400 0.1400 0.1400 -4.81%
  QoQ % 0.00% 0.00% -7.14% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 2.49 2.18 2.06 2.59 2.21 1.81 1.74 26.91%
  QoQ % 14.22% 5.83% -20.46% 17.19% 22.10% 4.02% -
  Horiz. % 143.10% 125.29% 118.39% 148.85% 127.01% 104.02% 100.00%
EPS 0.10 0.03 -0.64 0.03 0.03 0.01 -0.35 -
  QoQ % 233.33% 104.69% -2,233.33% 0.00% 200.00% 102.86% -
  Horiz. % -28.57% -8.57% 182.86% -8.57% -8.57% -2.86% 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 0.1300 0.1400 0.1400 0.1400 0.1400 -4.81%
  QoQ % 0.00% 0.00% -7.14% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 92.86% 92.86% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.1350 0.1050 0.1150 0.1150 0.1300 0.1450 0.1500 -
P/RPS 5.42 4.81 5.58 4.45 5.88 8.00 8.60 -26.43%
  QoQ % 12.68% -13.80% 25.39% -24.32% -26.50% -6.98% -
  Horiz. % 63.02% 55.93% 64.88% 51.74% 68.37% 93.02% 100.00%
P/EPS 133.69 363.10 -17.91 440.29 493.31 2,220.57 -42.60 -
  QoQ % -63.18% 2,127.36% -104.07% -10.75% -77.78% 5,312.61% -
  Horiz. % -313.83% -852.35% 42.04% -1,033.54% -1,158.00% -5,212.61% 100.00%
EY 0.75 0.28 -5.58 0.23 0.20 0.05 -2.35 -
  QoQ % 167.86% 105.02% -2,526.09% 15.00% 300.00% 102.13% -
  Horiz. % -31.91% -11.91% 237.45% -9.79% -8.51% -2.13% 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 1.04 0.81 0.88 0.82 0.93 1.04 1.07 -1.87%
  QoQ % 28.40% -7.95% 7.32% -11.83% -10.58% -2.80% -
  Horiz. % 97.20% 75.70% 82.24% 76.64% 86.92% 97.20% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 20/12/19 23/09/19 26/06/19 29/03/19 14/12/18 25/09/18 26/06/18 -
Price 0.1250 0.0900 0.1050 0.1150 0.1150 0.1350 0.1450 -
P/RPS 5.02 4.13 5.09 4.45 5.20 7.45 8.31 -28.47%
  QoQ % 21.55% -18.86% 14.38% -14.42% -30.20% -10.35% -
  Horiz. % 60.41% 49.70% 61.25% 53.55% 62.58% 89.65% 100.00%
P/EPS 123.79 311.23 -16.35 440.29 436.39 2,067.43 -41.18 -
  QoQ % -60.23% 2,003.55% -103.71% 0.89% -78.89% 5,120.47% -
  Horiz. % -300.61% -755.78% 39.70% -1,069.18% -1,059.71% -5,020.47% 100.00%
EY 0.81 0.32 -6.11 0.23 0.23 0.05 -2.43 -
  QoQ % 153.13% 105.24% -2,756.52% 0.00% 360.00% 102.06% -
  Horiz. % -33.33% -13.17% 251.44% -9.47% -9.47% -2.06% 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 0.96 0.69 0.81 0.82 0.82 0.96 1.04 -5.18%
  QoQ % 39.13% -14.81% -1.22% 0.00% -14.58% -7.69% -
  Horiz. % 92.31% 66.35% 77.88% 78.85% 78.85% 92.31% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers