Highlights

[LKL] QoQ TTM Result on 2016-10-31 [#2]

Stock [LKL]: LKL INTERNATIONAL BHD
Announcement Date 09-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     42.55%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 26,794 33,893 37,113 41,553 33,016 21,092 11,781 73.03%
  QoQ % -20.95% -8.68% -10.69% 25.86% 56.53% 79.03% -
  Horiz. % 227.43% 287.69% 315.02% 352.71% 280.25% 179.03% 100.00%
PBT 2,933 6,059 5,278 6,638 4,710 2,496 2,994 -1.36%
  QoQ % -51.59% 14.80% -20.49% 40.93% 88.70% -16.63% -
  Horiz. % 97.96% 202.37% 176.29% 221.71% 157.31% 83.37% 100.00%
Tax -988 -1,575 -1,621 -1,847 -1,349 -762 -648 32.51%
  QoQ % 37.27% 2.84% 12.24% -36.92% -77.03% -17.59% -
  Horiz. % 152.47% 243.06% 250.15% 285.03% 208.18% 117.59% 100.00%
NP 1,945 4,484 3,657 4,791 3,361 1,734 2,346 -11.76%
  QoQ % -56.62% 22.61% -23.67% 42.55% 93.83% -26.09% -
  Horiz. % 82.91% 191.13% 155.88% 204.22% 143.27% 73.91% 100.00%
NP to SH 1,998 4,484 3,657 4,791 3,361 1,734 2,346 -10.16%
  QoQ % -55.44% 22.61% -23.67% 42.55% 93.83% -26.09% -
  Horiz. % 85.17% 191.13% 155.88% 204.22% 143.27% 73.91% 100.00%
Tax Rate 33.69 % 25.99 % 30.71 % 27.82 % 28.64 % 30.53 % 21.64 % 34.36%
  QoQ % 29.63% -15.37% 10.39% -2.86% -6.19% 41.08% -
  Horiz. % 155.68% 120.10% 141.91% 128.56% 132.35% 141.08% 100.00%
Total Cost 24,849 29,409 33,456 36,762 29,655 19,358 9,435 90.82%
  QoQ % -15.51% -12.10% -8.99% 23.97% 53.19% 105.17% -
  Horiz. % 263.37% 311.70% 354.59% 389.63% 314.31% 205.17% 100.00%
Net Worth 60,032 60,032 60,032 60,032 58,405 35,431 35,939 40.82%
  QoQ % 0.00% 0.00% 0.00% 2.79% 64.84% -1.41% -
  Horiz. % 167.03% 167.03% 167.03% 167.03% 162.51% 98.59% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 1,500 1,500 1,500 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 75.12 % 33.47 % 41.04 % - % - % - % - % -
  QoQ % 124.44% -18.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.04% 81.55% 100.00% - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 60,032 60,032 60,032 60,032 58,405 35,431 35,939 40.82%
  QoQ % 0.00% 0.00% 0.00% 2.79% 64.84% -1.41% -
  Horiz. % 167.03% 167.03% 167.03% 167.03% 162.51% 98.59% 100.00%
NOSH 428,800 428,800 428,800 428,800 417,179 322,105 1,999 3,493.94%
  QoQ % 0.00% 0.00% 0.00% 2.79% 29.52% 16,005.27% -
  Horiz. % 21,440.01% 21,440.01% 21,440.01% 21,440.01% 20,858.99% 16,105.27% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 7.26 % 13.23 % 9.85 % 11.53 % 10.18 % 8.22 % 19.91 % -48.99%
  QoQ % -45.12% 34.31% -14.57% 13.26% 23.84% -58.71% -
  Horiz. % 36.46% 66.45% 49.47% 57.91% 51.13% 41.29% 100.00%
ROE 3.33 % 7.47 % 6.09 % 7.98 % 5.75 % 4.89 % 6.53 % -36.20%
  QoQ % -55.42% 22.66% -23.68% 38.78% 17.59% -25.11% -
  Horiz. % 51.00% 114.40% 93.26% 122.21% 88.06% 74.89% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 6.25 7.90 8.66 9.69 7.91 6.55 589.05 -95.18%
  QoQ % -20.89% -8.78% -10.63% 22.50% 20.76% -98.89% -
  Horiz. % 1.06% 1.34% 1.47% 1.65% 1.34% 1.11% 100.00%
EPS 0.47 1.05 0.85 1.12 0.81 0.54 117.30 -97.49%
  QoQ % -55.24% 23.53% -24.11% 38.27% 50.00% -99.54% -
  Horiz. % 0.40% 0.90% 0.72% 0.95% 0.69% 0.46% 100.00%
DPS 0.35 0.35 0.35 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.1400 0.1400 0.1400 0.1400 0.1400 0.1100 17.9700 -96.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 27.27% -99.39% -
  Horiz. % 0.78% 0.78% 0.78% 0.78% 0.78% 0.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 428,800
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 6.25 7.90 8.66 9.69 7.70 4.92 2.75 72.95%
  QoQ % -20.89% -8.78% -10.63% 25.84% 56.50% 78.91% -
  Horiz. % 227.27% 287.27% 314.91% 352.36% 280.00% 178.91% 100.00%
EPS 0.47 1.05 0.85 1.12 0.78 0.40 0.55 -9.96%
  QoQ % -55.24% 23.53% -24.11% 43.59% 95.00% -27.27% -
  Horiz. % 85.45% 190.91% 154.55% 203.64% 141.82% 72.73% 100.00%
DPS 0.35 0.35 0.35 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.1400 0.1400 0.1400 0.1400 0.1362 0.0826 0.0838 40.84%
  QoQ % 0.00% 0.00% 0.00% 2.79% 64.89% -1.43% -
  Horiz. % 167.06% 167.06% 167.06% 167.06% 162.53% 98.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 - - -
Price 0.2600 0.2700 0.2550 0.2650 0.2750 0.0000 0.0000 -
P/RPS 4.16 3.42 2.95 2.73 3.47 0.00 0.00 -
  QoQ % 21.64% 15.93% 8.06% -21.33% 0.00% 0.00% -
  Horiz. % 119.88% 98.56% 85.01% 78.67% 100.00% - -
P/EPS 55.80 25.82 29.90 23.72 34.13 0.00 0.00 -
  QoQ % 116.11% -13.65% 26.05% -30.50% 0.00% 0.00% -
  Horiz. % 163.49% 75.65% 87.61% 69.50% 100.00% - -
EY 1.79 3.87 3.34 4.22 2.93 0.00 0.00 -
  QoQ % -53.75% 15.87% -20.85% 44.03% 0.00% 0.00% -
  Horiz. % 61.09% 132.08% 113.99% 144.03% 100.00% - -
DY 1.35 1.30 1.37 0.00 0.00 0.00 0.00 -
  QoQ % 3.85% -5.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.54% 94.89% 100.00% - - - -
P/NAPS 1.86 1.93 1.82 1.89 1.96 0.00 0.00 -
  QoQ % -3.63% 6.04% -3.70% -3.57% 0.00% 0.00% -
  Horiz. % 94.90% 98.47% 92.86% 96.43% 100.00% - -
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 28/06/17 20/03/17 09/12/16 - - - -
Price 0.2300 0.2700 0.2650 0.2200 0.0000 0.0000 0.0000 -
P/RPS 3.68 3.42 3.06 2.27 0.00 0.00 0.00 -
  QoQ % 7.60% 11.76% 34.80% 0.00% 0.00% 0.00% -
  Horiz. % 162.11% 150.66% 134.80% 100.00% - - -
P/EPS 49.36 25.82 31.07 19.69 0.00 0.00 0.00 -
  QoQ % 91.17% -16.90% 57.80% 0.00% 0.00% 0.00% -
  Horiz. % 250.69% 131.13% 157.80% 100.00% - - -
EY 2.03 3.87 3.22 5.08 0.00 0.00 0.00 -
  QoQ % -47.55% 20.19% -36.61% 0.00% 0.00% 0.00% -
  Horiz. % 39.96% 76.18% 63.39% 100.00% - - -
DY 1.52 1.30 1.32 0.00 0.00 0.00 0.00 -
  QoQ % 16.92% -1.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.15% 98.48% 100.00% - - - -
P/NAPS 1.64 1.93 1.89 1.57 0.00 0.00 0.00 -
  QoQ % -15.03% 2.12% 20.38% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

216  185  460  1401 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 PWRWELL 0.315+0.015 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers