Highlights

[LKL] QoQ Quarter Result on 2018-10-31 [#2]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 14-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     303.57%    YoY -     -70.11%
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.
 


 

116  120  425  1672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 PWORTH 0.05+0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.675+0.03 
 GPACKET-WB 0.265-0.005 
 MNC-PA 0.04+0.005 
 MNC 0.11-0.005 
 KNM 0.4150.00 
 SCICOM 0.965+0.035 
 OPCOM 0.745+0.045 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers