Highlights

[LKL] QoQ TTM 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 -     -125.59%    YoY -     -150.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 35,815 34,975 32,660 29,716 28,328 25,423 26,794 21.28%
  QoQ % 2.40% 7.09% 9.91% 4.90% 11.43% -5.12% -
  Horiz. % 133.67% 130.53% 121.89% 110.91% 105.73% 94.88% 100.00%
PBT -1,333 -292 -223 -1,202 722 1,292 2,933 -
  QoQ % -356.51% -30.94% 81.45% -266.48% -44.12% -55.95% -
  Horiz. % -45.45% -9.96% -7.60% -40.98% 24.62% 44.05% 100.00%
Tax 105 -246 -161 -127 -294 -490 -988 -
  QoQ % 142.68% -52.80% -26.77% 56.80% 40.00% 50.40% -
  Horiz. % -10.63% 24.90% 16.30% 12.85% 29.76% 49.60% 100.00%
NP -1,228 -538 -384 -1,329 428 802 1,945 -
  QoQ % -128.25% -40.10% 71.11% -410.51% -46.63% -58.77% -
  Horiz. % -63.14% -27.66% -19.74% -68.33% 22.01% 41.23% 100.00%
NP to SH -1,257 -476 -211 -1,098 627 946 1,998 -
  QoQ % -164.08% -125.59% 80.78% -275.12% -33.72% -52.65% -
  Horiz. % -62.91% -23.82% -10.56% -54.95% 31.38% 47.35% 100.00%
Tax Rate - % - % - % - % 40.72 % 37.93 % 33.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.36% 12.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 120.87% 112.59% 100.00%
Total Cost 37,043 35,513 33,044 31,045 27,900 24,621 24,849 30.40%
  QoQ % 4.31% 7.47% 6.44% 11.27% 13.32% -0.92% -
  Horiz. % 149.07% 142.92% 132.98% 124.93% 112.28% 99.08% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 0 0 0 0 0 1,500 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% 100.00%
Div Payout % - % - % - % - % - % 158.65 % 75.12 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 111.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 211.20% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -3.43 % -1.54 % -1.18 % -4.47 % 1.51 % 3.15 % 7.26 % -
  QoQ % -122.73% -30.51% 73.60% -396.03% -52.06% -56.61% -
  Horiz. % -47.25% -21.21% -16.25% -61.57% 20.80% 43.39% 100.00%
ROE -2.09 % -0.79 % -0.35 % -1.83 % 1.04 % 1.58 % 3.33 % -
  QoQ % -164.56% -125.71% 80.87% -275.96% -34.18% -52.55% -
  Horiz. % -62.76% -23.72% -10.51% -54.95% 31.23% 47.45% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 8.35 8.16 7.62 6.93 6.61 5.93 6.25 21.24%
  QoQ % 2.33% 7.09% 9.96% 4.84% 11.47% -5.12% -
  Horiz. % 133.60% 130.56% 121.92% 110.88% 105.76% 94.88% 100.00%
EPS -0.29 -0.11 -0.05 -0.26 0.15 0.22 0.47 -
  QoQ % -163.64% -120.00% 80.77% -273.33% -31.82% -53.19% -
  Horiz. % -61.70% -23.40% -10.64% -55.32% 31.91% 46.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 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% 100.00% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 8.35 8.16 7.62 6.93 6.61 5.93 6.25 21.24%
  QoQ % 2.33% 7.09% 9.96% 4.84% 11.47% -5.12% -
  Horiz. % 133.60% 130.56% 121.92% 110.88% 105.76% 94.88% 100.00%
EPS -0.29 -0.11 -0.05 -0.26 0.15 0.22 0.47 -
  QoQ % -163.64% -120.00% 80.77% -273.33% -31.82% -53.19% -
  Horiz. % -61.70% -23.40% -10.64% -55.32% 31.91% 46.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 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% 100.00% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.1150 0.1300 0.1450 0.1500 0.1950 0.2150 0.2600 -
P/RPS 1.38 1.59 1.90 2.16 2.95 3.63 4.16 -51.98%
  QoQ % -13.21% -16.32% -12.04% -26.78% -18.73% -12.74% -
  Horiz. % 33.17% 38.22% 45.67% 51.92% 70.91% 87.26% 100.00%
P/EPS -39.23 -117.11 -294.67 -58.58 133.36 97.45 55.80 -
  QoQ % 66.50% 60.26% -403.02% -143.93% 36.85% 74.64% -
  Horiz. % -70.30% -209.87% -528.08% -104.98% 239.00% 174.64% 100.00%
EY -2.55 -0.85 -0.34 -1.71 0.75 1.03 1.79 -
  QoQ % -200.00% -150.00% 80.12% -328.00% -27.18% -42.46% -
  Horiz. % -142.46% -47.49% -18.99% -95.53% 41.90% 57.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.63 1.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.74% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 120.74% 100.00%
P/NAPS 0.82 0.93 1.04 1.07 1.39 1.54 1.86 -41.99%
  QoQ % -11.83% -10.58% -2.80% -23.02% -9.74% -17.20% -
  Horiz. % 44.09% 50.00% 55.91% 57.53% 74.73% 82.80% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 29/03/19 14/12/18 25/09/18 26/06/18 27/03/18 13/12/17 26/09/17 -
Price 0.1150 0.1150 0.1350 0.1450 0.1750 0.2100 0.2300 -
P/RPS 1.38 1.41 1.77 2.09 2.65 3.54 3.68 -47.90%
  QoQ % -2.13% -20.34% -15.31% -21.13% -25.14% -3.80% -
  Horiz. % 37.50% 38.32% 48.10% 56.79% 72.01% 96.20% 100.00%
P/EPS -39.23 -103.60 -274.35 -56.63 119.68 95.19 49.36 -
  QoQ % 62.13% 62.24% -384.46% -147.32% 25.73% 92.85% -
  Horiz. % -79.48% -209.89% -555.81% -114.73% 242.46% 192.85% 100.00%
EY -2.55 -0.97 -0.36 -1.77 0.84 1.05 2.03 -
  QoQ % -162.89% -169.44% 79.66% -310.71% -20.00% -48.28% -
  Horiz. % -125.62% -47.78% -17.73% -87.19% 41.38% 51.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 109.87% 100.00%
P/NAPS 0.82 0.82 0.96 1.04 1.25 1.50 1.64 -36.92%
  QoQ % 0.00% -14.58% -7.69% -16.80% -16.67% -8.54% -
  Horiz. % 50.00% 50.00% 58.54% 63.41% 76.22% 91.46% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers