Highlights

[LKL] QoQ Quarter Result on 2017-07-31 [#1]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 26-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jul-2017  [#1]
Profit Trend QoQ -     -499.53%    YoY -     -152.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 7,479 10,246 7,166 4,825 6,091 7,341 8,537 -8.47%
  QoQ % -27.01% 42.98% 48.52% -20.78% -17.03% -14.01% -
  Horiz. % 87.61% 120.02% 83.94% 56.52% 71.35% 85.99% 100.00%
PBT -1,641 1,064 287 -912 283 1,634 1,928 -
  QoQ % -254.23% 270.73% 131.47% -422.26% -82.68% -15.25% -
  Horiz. % -85.11% 55.19% 14.89% -47.30% 14.68% 84.75% 100.00%
Tax 99 -226 0 0 -68 -422 -498 -
  QoQ % 143.81% 0.00% 0.00% 0.00% 83.89% 15.26% -
  Horiz. % -19.88% 45.38% -0.00% -0.00% 13.65% 84.74% 100.00%
NP -1,542 838 287 -912 215 1,212 1,430 -
  QoQ % -284.01% 191.99% 131.47% -524.19% -82.26% -15.24% -
  Horiz. % -107.83% 58.60% 20.07% -63.78% 15.03% 84.76% 100.00%
NP to SH -1,510 893 378 -859 215 1,212 1,430 -
  QoQ % -269.09% 136.24% 144.00% -499.53% -82.26% -15.24% -
  Horiz. % -105.59% 62.45% 26.43% -60.07% 15.03% 84.76% 100.00%
Tax Rate - % 21.24 % - % - % 24.03 % 25.83 % 25.83 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.97% 0.00% -
  Horiz. % 0.00% 82.23% 0.00% 0.00% 93.03% 100.00% 100.00%
Total Cost 9,021 9,408 6,879 5,737 5,876 6,129 7,107 17.28%
  QoQ % -4.11% 36.76% 19.91% -2.37% -4.13% -13.76% -
  Horiz. % 126.93% 132.38% 96.79% 80.72% 82.68% 86.24% 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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% 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% 0.00% 100.00% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -20.62 % 8.18 % 4.01 % -18.90 % 3.53 % 16.51 % 16.75 % -
  QoQ % -352.08% 103.99% 121.22% -635.41% -78.62% -1.43% -
  Horiz. % -123.10% 48.84% 23.94% -112.84% 21.07% 98.57% 100.00%
ROE -2.52 % 1.49 % 0.63 % -1.43 % 0.36 % 2.02 % 2.38 % -
  QoQ % -269.13% 136.51% 144.06% -497.22% -82.18% -15.13% -
  Horiz. % -105.88% 62.61% 26.47% -60.08% 15.13% 84.87% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 1.74 2.39 1.67 1.13 1.42 1.71 1.99 -8.58%
  QoQ % -27.20% 43.11% 47.79% -20.42% -16.96% -14.07% -
  Horiz. % 87.44% 120.10% 83.92% 56.78% 71.36% 85.93% 100.00%
EPS -0.35 0.21 0.09 -0.20 0.05 0.28 0.33 -
  QoQ % -266.67% 133.33% 145.00% -500.00% -82.14% -15.15% -
  Horiz. % -106.06% 63.64% 27.27% -60.61% 15.15% 84.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
  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% -
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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 1.74 2.39 1.67 1.13 1.42 1.71 1.99 -8.58%
  QoQ % -27.20% 43.11% 47.79% -20.42% -16.96% -14.07% -
  Horiz. % 87.44% 120.10% 83.92% 56.78% 71.36% 85.93% 100.00%
EPS -0.35 0.21 0.09 -0.20 0.05 0.28 0.33 -
  QoQ % -266.67% 133.33% 145.00% -500.00% -82.14% -15.15% -
  Horiz. % -106.06% 63.64% 27.27% -60.61% 15.15% 84.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
  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% -
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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.1500 0.1950 0.2150 0.2600 0.2700 0.2550 0.2650 -
P/RPS 8.60 8.16 12.87 23.11 19.01 14.89 13.31 -25.32%
  QoQ % 5.39% -36.60% -44.31% 21.57% 27.67% 11.87% -
  Horiz. % 64.61% 61.31% 96.69% 173.63% 142.82% 111.87% 100.00%
P/EPS -42.60 93.63 243.89 -129.79 538.49 90.22 79.46 -
  QoQ % -145.50% -61.61% 287.91% -124.10% 496.86% 13.54% -
  Horiz. % -53.61% 117.83% 306.93% -163.34% 677.69% 113.54% 100.00%
EY -2.35 1.07 0.41 -0.77 0.19 1.11 1.26 -
  QoQ % -319.63% 160.98% 153.25% -505.26% -82.88% -11.90% -
  Horiz. % -186.51% 84.92% 32.54% -61.11% 15.08% 88.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
  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% -
P/NAPS 1.07 1.39 1.54 1.86 1.93 1.82 1.89 -31.64%
  QoQ % -23.02% -9.74% -17.20% -3.63% 6.04% -3.70% -
  Horiz. % 56.61% 73.54% 81.48% 98.41% 102.12% 96.30% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 27/03/18 13/12/17 26/09/17 28/06/17 20/03/17 09/12/16 -
Price 0.1450 0.1750 0.2100 0.2300 0.2700 0.2650 0.2200 -
P/RPS 8.31 7.32 12.57 20.44 19.01 15.48 11.05 -17.35%
  QoQ % 13.52% -41.77% -38.50% 7.52% 22.80% 40.09% -
  Horiz. % 75.20% 66.24% 113.76% 184.98% 172.04% 140.09% 100.00%
P/EPS -41.18 84.03 238.22 -114.81 538.49 93.76 65.97 -
  QoQ % -149.01% -64.73% 307.49% -121.32% 474.33% 42.13% -
  Horiz. % -62.42% 127.38% 361.10% -174.03% 816.26% 142.13% 100.00%
EY -2.43 1.19 0.42 -0.87 0.19 1.07 1.52 -
  QoQ % -304.20% 183.33% 148.28% -557.89% -82.24% -29.61% -
  Horiz. % -159.87% 78.29% 27.63% -57.24% 12.50% 70.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
  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% -
P/NAPS 1.04 1.25 1.50 1.64 1.93 1.89 1.57 -24.07%
  QoQ % -16.80% -16.67% -8.54% -15.03% 2.12% 20.38% -
  Horiz. % 66.24% 79.62% 95.54% 104.46% 122.93% 120.38% 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.
 


 

295  246  561  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.50+0.02 
 HSI-C7F 0.345+0.005 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 SAPNRG 0.27+0.005 
 KEYASIC 0.08+0.015 
 HSI-H8B 0.175-0.005 
 UCREST 0.175+0.03 
 MTAG 0.555+0.015 
 IFCAMSC 0.45+0.065 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. JAKS - 一个大起大落的公司! Stockpick2u
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers