[LKL] YoY Quarter Result on 2018-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
Revenue 21,454 8,844 7,479 6,091 9,311 - - - YoY % 142.58% 18.25% 22.79% -34.58% 0.00% - - Horiz. % 230.42% 94.98% 80.32% 65.42% 100.00% - -
PBT 3,626 -3,196 -1,641 283 -498 - - - YoY % 213.45% -94.76% -679.86% 156.83% 0.00% - - Horiz. % -728.11% 641.77% 329.52% -56.83% 100.00% - -
Tax -182 22 99 -68 -114 - - - YoY % -927.27% -77.78% 245.59% 40.35% 0.00% - - Horiz. % 159.65% -19.30% -86.84% 59.65% 100.00% - -
NP 3,444 -3,174 -1,542 215 -612 - - - YoY % 208.51% -105.84% -817.21% 135.13% 0.00% - - Horiz. % -562.75% 518.63% 251.96% -35.13% 100.00% - -
NP to SH 3,179 -2,753 -1,510 215 -612 - - - YoY % 215.47% -82.32% -802.33% 135.13% 0.00% - - Horiz. % -519.44% 449.84% 246.73% -35.13% 100.00% - -
Tax Rate 5.02 % - % - % 24.03 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 20.89% 0.00% 0.00% 100.00% - - -
Total Cost 18,010 12,018 9,021 5,876 9,923 - - - YoY % 49.86% 33.22% 53.52% -40.78% 0.00% - - Horiz. % 181.50% 121.11% 90.91% 59.22% 100.00% - -
Net Worth 60,032 55,743 60,032 60,032 35,431 - - - YoY % 7.69% -7.14% 0.00% 69.43% 0.00% - - Horiz. % 169.43% 157.33% 169.43% 169.43% 100.00% - -
Dividend 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
Net Worth 60,032 55,743 60,032 60,032 35,431 - - - YoY % 7.69% -7.14% 0.00% 69.43% 0.00% - - Horiz. % 169.43% 157.33% 169.43% 169.43% 100.00% - -
NOSH 428,800 428,800 428,800 428,800 322,105 - - - YoY % 0.00% 0.00% 0.00% 33.12% 0.00% - - Horiz. % 133.12% 133.12% 133.12% 133.12% 100.00% - -
Ratio Analysis 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
NP Margin 16.05 % -35.89 % -20.62 % 3.53 % -6.57 % - % - % - YoY % 144.72% -74.05% -684.14% 153.73% 0.00% - - Horiz. % -244.29% 546.27% 313.85% -53.73% 100.00% - -
ROE 5.30 % -4.94 % -2.52 % 0.36 % -1.73 % - % - % - YoY % 207.29% -96.03% -800.00% 120.81% 0.00% - - Horiz. % -306.36% 285.55% 145.66% -20.81% 100.00% - -
Per Share 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
RPS 5.00 2.06 1.74 1.42 2.89 - - - YoY % 142.72% 18.39% 22.54% -50.87% 0.00% - - Horiz. % 173.01% 71.28% 60.21% 49.13% 100.00% - -
EPS 0.74 -0.64 -0.35 0.05 -0.19 - - - YoY % 215.62% -82.86% -800.00% 126.32% 0.00% - - Horiz. % -389.47% 336.84% 184.21% -26.32% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1400 0.1300 0.1400 0.1400 0.1100 20.8700 - -63.20% YoY % 7.69% -7.14% 0.00% 27.27% -99.47% - - Horiz. % 0.67% 0.62% 0.67% 0.67% 0.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 495,910 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
RPS 4.33 1.78 1.51 1.23 1.88 - - - YoY % 143.26% 17.88% 22.76% -34.57% 0.00% - - Horiz. % 230.32% 94.68% 80.32% 65.43% 100.00% - -
EPS 0.64 -0.56 -0.30 0.04 -0.12 - - - YoY % 214.29% -86.67% -850.00% 133.33% 0.00% - - Horiz. % -533.33% 466.67% 250.00% -33.33% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1211 0.1124 0.1211 0.1211 0.0714 20.8700 - -64.26% YoY % 7.74% -7.18% 0.00% 69.61% -99.66% - - Horiz. % 0.58% 0.54% 0.58% 0.58% 0.34% 100.00% -
Price Multiplier on Financial Quarter End Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 - - - -
Price 0.3550 0.1150 0.1500 0.2700 0.0000 0.0000 - -
P/RPS 7.10 5.58 8.60 19.01 0.00 0.00 - - YoY % 27.24% -35.12% -54.76% 0.00% 0.00% - - Horiz. % 37.35% 29.35% 45.24% 100.00% - - -
P/EPS 47.88 -17.91 -42.60 538.49 0.00 0.00 - - YoY % 367.34% 57.96% -107.91% 0.00% 0.00% - - Horiz. % 8.89% -3.33% -7.91% 100.00% - - -
EY 2.09 -5.58 -2.35 0.19 0.00 0.00 - - YoY % 137.46% -137.45% -1,336.84% 0.00% 0.00% - - Horiz. % 1,100.00% -2,936.84% -1,236.84% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 2.54 0.88 1.07 1.93 0.00 0.00 - - YoY % 188.64% -17.76% -44.56% 0.00% 0.00% - - Horiz. % 131.61% 45.60% 55.44% 100.00% - - -
Price Multiplier on Announcement Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 - CAGR
Date 29/06/20 26/06/19 26/06/18 28/06/17 24/06/16 - - -
Price 0.5450 0.1050 0.1450 0.2700 0.2950 0.0000 - -
P/RPS 10.89 5.09 8.31 19.01 10.21 0.00 - - YoY % 113.95% -38.75% -56.29% 86.19% 0.00% - - Horiz. % 106.66% 49.85% 81.39% 186.19% 100.00% - -
P/EPS 73.51 -16.35 -41.18 538.49 -155.26 0.00 - - YoY % 549.60% 60.30% -107.65% 446.83% 0.00% - - Horiz. % -47.35% 10.53% 26.52% -346.83% 100.00% - -
EY 1.36 -6.11 -2.43 0.19 -0.64 0.00 - - YoY % 122.26% -151.44% -1,378.95% 129.69% 0.00% - - Horiz. % -212.50% 954.69% 379.69% -29.69% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 3.89 0.81 1.04 1.93 2.68 0.00 - - YoY % 380.25% -22.12% -46.11% -27.99% 0.00% - - Horiz. % 145.15% 30.22% 38.81% 72.01% 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.
Comment
LKL - 4Q interim report @ 30042018.pdf 
