Highlights

[LKL] QoQ Quarter Result on 2018-07-31 [#1]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 25-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     101.85%    YoY -     103.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 8,844 11,086 9,481 7,769 7,479 10,246 7,166 15.10%
  QoQ % -20.22% 16.93% 22.04% 3.88% -27.01% 42.98% -
  Horiz. % 123.42% 154.70% 132.31% 108.41% 104.37% 142.98% 100.00%
PBT -3,196 23 218 67 -1,641 1,064 287 -
  QoQ % -13,995.65% -89.45% 225.37% 104.08% -254.23% 270.73% -
  Horiz. % -1,113.59% 8.01% 75.96% 23.34% -571.78% 370.73% 100.00%
Tax 22 125 -85 -34 99 -226 0 -
  QoQ % -82.40% 247.06% -150.00% -134.34% 143.81% 0.00% -
  Horiz. % -9.73% -55.31% 37.61% 15.04% -43.81% 100.00% -
NP -3,174 148 133 33 -1,542 838 287 -
  QoQ % -2,244.59% 11.28% 303.03% 102.14% -284.01% 191.99% -
  Horiz. % -1,105.92% 51.57% 46.34% 11.50% -537.28% 291.99% 100.00%
NP to SH -2,753 112 113 28 -1,510 893 378 -
  QoQ % -2,558.04% -0.88% 303.57% 101.85% -269.09% 136.24% -
  Horiz. % -728.31% 29.63% 29.89% 7.41% -399.47% 236.24% 100.00%
Tax Rate - % -543.48 % 38.99 % 50.75 % - % 21.24 % - % -
  QoQ % 0.00% -1,493.90% -23.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -2,558.76% 183.57% 238.94% 0.00% 100.00% -
Total Cost 12,018 10,938 9,348 7,736 9,021 9,408 6,879 45.21%
  QoQ % 9.87% 17.01% 20.84% -14.24% -4.11% 36.76% -
  Horiz. % 174.71% 159.01% 135.89% 112.46% 131.14% 136.76% 100.00%
Net Worth 55,743 60,032 60,032 60,032 60,032 60,032 60,032 -4.83%
  QoQ % -7.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 55,743 60,032 60,032 60,032 60,032 60,032 60,032 -4.83%
  QoQ % -7.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -35.89 % 1.34 % 1.40 % 0.42 % -20.62 % 8.18 % 4.01 % -
  QoQ % -2,778.36% -4.29% 233.33% 102.04% -352.08% 103.99% -
  Horiz. % -895.01% 33.42% 34.91% 10.47% -514.21% 203.99% 100.00%
ROE -4.94 % 0.19 % 0.19 % 0.05 % -2.52 % 1.49 % 0.63 % -
  QoQ % -2,700.00% 0.00% 280.00% 101.98% -269.13% 136.51% -
  Horiz. % -784.13% 30.16% 30.16% 7.94% -400.00% 236.51% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.06 2.59 2.21 1.81 1.74 2.39 1.67 15.06%
  QoQ % -20.46% 17.19% 22.10% 4.02% -27.20% 43.11% -
  Horiz. % 123.35% 155.09% 132.34% 108.38% 104.19% 143.11% 100.00%
EPS -0.64 0.03 0.03 0.01 -0.35 0.21 0.09 -
  QoQ % -2,233.33% 0.00% 200.00% 102.86% -266.67% 133.33% -
  Horiz. % -711.11% 33.33% 33.33% 11.11% -388.89% 233.33% 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 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 -4.83%
  QoQ % -7.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,800
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 2.06 2.59 2.21 1.81 1.74 2.39 1.67 15.06%
  QoQ % -20.46% 17.19% 22.10% 4.02% -27.20% 43.11% -
  Horiz. % 123.35% 155.09% 132.34% 108.38% 104.19% 143.11% 100.00%
EPS -0.64 0.03 0.03 0.01 -0.35 0.21 0.09 -
  QoQ % -2,233.33% 0.00% 200.00% 102.86% -266.67% 133.33% -
  Horiz. % -711.11% 33.33% 33.33% 11.11% -388.89% 233.33% 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 0.1400 0.1400 0.1400 0.1400 0.1400 0.1400 -4.83%
  QoQ % -7.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.1150 0.1150 0.1300 0.1450 0.1500 0.1950 0.2150 -
P/RPS 5.58 4.45 5.88 8.00 8.60 8.16 12.87 -42.80%
  QoQ % 25.39% -24.32% -26.50% -6.98% 5.39% -36.60% -
  Horiz. % 43.36% 34.58% 45.69% 62.16% 66.82% 63.40% 100.00%
P/EPS -17.91 440.29 493.31 2,220.57 -42.60 93.63 243.89 -
  QoQ % -104.07% -10.75% -77.78% 5,312.61% -145.50% -61.61% -
  Horiz. % -7.34% 180.53% 202.27% 910.48% -17.47% 38.39% 100.00%
EY -5.58 0.23 0.20 0.05 -2.35 1.07 0.41 -
  QoQ % -2,526.09% 15.00% 300.00% 102.13% -319.63% 160.98% -
  Horiz. % -1,360.98% 56.10% 48.78% 12.20% -573.17% 260.98% 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 0.88 0.82 0.93 1.04 1.07 1.39 1.54 -31.21%
  QoQ % 7.32% -11.83% -10.58% -2.80% -23.02% -9.74% -
  Horiz. % 57.14% 53.25% 60.39% 67.53% 69.48% 90.26% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 13/12/17 -
Price 0.1050 0.1150 0.1150 0.1350 0.1450 0.1750 0.2100 -
P/RPS 5.09 4.45 5.20 7.45 8.31 7.32 12.57 -45.36%
  QoQ % 14.38% -14.42% -30.20% -10.35% 13.52% -41.77% -
  Horiz. % 40.49% 35.40% 41.37% 59.27% 66.11% 58.23% 100.00%
P/EPS -16.35 440.29 436.39 2,067.43 -41.18 84.03 238.22 -
  QoQ % -103.71% 0.89% -78.89% 5,120.47% -149.01% -64.73% -
  Horiz. % -6.86% 184.82% 183.19% 867.87% -17.29% 35.27% 100.00%
EY -6.11 0.23 0.23 0.05 -2.43 1.19 0.42 -
  QoQ % -2,756.52% 0.00% 360.00% 102.06% -304.20% 183.33% -
  Horiz. % -1,454.76% 54.76% 54.76% 11.90% -578.57% 283.33% 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 0.82 0.82 0.96 1.04 1.25 1.50 -33.76%
  QoQ % -1.22% 0.00% -14.58% -7.69% -16.80% -16.67% -
  Horiz. % 54.00% 54.67% 54.67% 64.00% 69.33% 83.33% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【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?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers