Highlights

[LKL] QoQ Quarter Result on 2017-10-31 [#2]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 13-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     144.00%    YoY -     -73.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 7,769 7,479 10,246 7,166 4,825 6,091 7,341 3.86%
  QoQ % 3.88% -27.01% 42.98% 48.52% -20.78% -17.03% -
  Horiz. % 105.83% 101.88% 139.57% 97.62% 65.73% 82.97% 100.00%
PBT 67 -1,641 1,064 287 -912 283 1,634 -88.18%
  QoQ % 104.08% -254.23% 270.73% 131.47% -422.26% -82.68% -
  Horiz. % 4.10% -100.43% 65.12% 17.56% -55.81% 17.32% 100.00%
Tax -34 99 -226 0 0 -68 -422 -81.43%
  QoQ % -134.34% 143.81% 0.00% 0.00% 0.00% 83.89% -
  Horiz. % 8.06% -23.46% 53.55% -0.00% -0.00% 16.11% 100.00%
NP 33 -1,542 838 287 -912 215 1,212 -91.01%
  QoQ % 102.14% -284.01% 191.99% 131.47% -524.19% -82.26% -
  Horiz. % 2.72% -127.23% 69.14% 23.68% -75.25% 17.74% 100.00%
NP to SH 28 -1,510 893 378 -859 215 1,212 -91.94%
  QoQ % 101.85% -269.09% 136.24% 144.00% -499.53% -82.26% -
  Horiz. % 2.31% -124.59% 73.68% 31.19% -70.87% 17.74% 100.00%
Tax Rate 50.75 % - % 21.24 % - % - % 24.03 % 25.83 % 57.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.97% -
  Horiz. % 196.48% 0.00% 82.23% 0.00% 0.00% 93.03% 100.00%
Total Cost 7,736 9,021 9,408 6,879 5,737 5,876 6,129 16.84%
  QoQ % -14.24% -4.11% 36.76% 19.91% -2.37% -4.13% -
  Horiz. % 126.22% 147.19% 153.50% 112.24% 93.60% 95.87% 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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% 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% 0.00% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 0.42 % -20.62 % 8.18 % 4.01 % -18.90 % 3.53 % 16.51 % -91.41%
  QoQ % 102.04% -352.08% 103.99% 121.22% -635.41% -78.62% -
  Horiz. % 2.54% -124.89% 49.55% 24.29% -114.48% 21.38% 100.00%
ROE 0.05 % -2.52 % 1.49 % 0.63 % -1.43 % 0.36 % 2.02 % -91.56%
  QoQ % 101.98% -269.13% 136.51% 144.06% -497.22% -82.18% -
  Horiz. % 2.48% -124.75% 73.76% 31.19% -70.79% 17.82% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 1.81 1.74 2.39 1.67 1.13 1.42 1.71 3.87%
  QoQ % 4.02% -27.20% 43.11% 47.79% -20.42% -16.96% -
  Horiz. % 105.85% 101.75% 139.77% 97.66% 66.08% 83.04% 100.00%
EPS 0.01 -0.35 0.21 0.09 -0.20 0.05 0.28 -89.22%
  QoQ % 102.86% -266.67% 133.33% 145.00% -500.00% -82.14% -
  Horiz. % 3.57% -125.00% 75.00% 32.14% -71.43% 17.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 1.81 1.74 2.39 1.67 1.13 1.42 1.71 3.87%
  QoQ % 4.02% -27.20% 43.11% 47.79% -20.42% -16.96% -
  Horiz. % 105.85% 101.75% 139.77% 97.66% 66.08% 83.04% 100.00%
EPS 0.01 -0.35 0.21 0.09 -0.20 0.05 0.28 -89.22%
  QoQ % 102.86% -266.67% 133.33% 145.00% -500.00% -82.14% -
  Horiz. % 3.57% -125.00% 75.00% 32.14% -71.43% 17.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.1450 0.1500 0.1950 0.2150 0.2600 0.2700 0.2550 -
P/RPS 8.00 8.60 8.16 12.87 23.11 19.01 14.89 -33.99%
  QoQ % -6.98% 5.39% -36.60% -44.31% 21.57% 27.67% -
  Horiz. % 53.73% 57.76% 54.80% 86.43% 155.20% 127.67% 100.00%
P/EPS 2,220.57 -42.60 93.63 243.89 -129.79 538.49 90.22 751.12%
  QoQ % 5,312.61% -145.50% -61.61% 287.91% -124.10% 496.86% -
  Horiz. % 2,461.28% -47.22% 103.78% 270.33% -143.86% 596.86% 100.00%
EY 0.05 -2.35 1.07 0.41 -0.77 0.19 1.11 -87.41%
  QoQ % 102.13% -319.63% 160.98% 153.25% -505.26% -82.88% -
  Horiz. % 4.50% -211.71% 96.40% 36.94% -69.37% 17.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.04 1.07 1.39 1.54 1.86 1.93 1.82 -31.21%
  QoQ % -2.80% -23.02% -9.74% -17.20% -3.63% 6.04% -
  Horiz. % 57.14% 58.79% 76.37% 84.62% 102.20% 106.04% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 25/09/18 26/06/18 27/03/18 13/12/17 26/09/17 28/06/17 20/03/17 -
Price 0.1350 0.1450 0.1750 0.2100 0.2300 0.2700 0.2650 -
P/RPS 7.45 8.31 7.32 12.57 20.44 19.01 15.48 -38.67%
  QoQ % -10.35% 13.52% -41.77% -38.50% 7.52% 22.80% -
  Horiz. % 48.13% 53.68% 47.29% 81.20% 132.04% 122.80% 100.00%
P/EPS 2,067.43 -41.18 84.03 238.22 -114.81 538.49 93.76 690.80%
  QoQ % 5,120.47% -149.01% -64.73% 307.49% -121.32% 474.33% -
  Horiz. % 2,205.02% -43.92% 89.62% 254.07% -122.45% 574.33% 100.00%
EY 0.05 -2.43 1.19 0.42 -0.87 0.19 1.07 -87.10%
  QoQ % 102.06% -304.20% 183.33% 148.28% -557.89% -82.24% -
  Horiz. % 4.67% -227.10% 111.21% 39.25% -81.31% 17.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.96 1.04 1.25 1.50 1.64 1.93 1.89 -36.42%
  QoQ % -7.69% -16.80% -16.67% -8.54% -15.03% 2.12% -
  Horiz. % 50.79% 55.03% 66.14% 79.37% 86.77% 102.12% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers