[LKL] YoY Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1901.94%
YoY- -1416.71%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 44,578 102,476 37,180 29,716 33,893 37,149 39,039 1.54%
PBT -2,890 -21,549 -2,888 -1,202 6,059 4,890 7,298 -
Tax -4,093 956 28 -127 -1,575 -1,618 -1,336 13.77%
NP -6,983 -20,593 -2,860 -1,329 4,484 3,272 5,962 -
-
NP to SH -6,978 -20,488 -2,500 -1,098 4,484 3,272 5,962 -
-
Tax Rate - - - - 25.99% 33.09% 18.31% -
Total Cost 51,561 123,069 40,040 31,045 29,409 33,877 33,077 5.24%
-
Net Worth 170,745 126,308 55,743 60,032 60,032 34,853 6,583,436 -34.35%
Dividend
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - 1,500 - - -
Div Payout % - - - - 33.47% - - -
Equity
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 170,745 126,308 55,743 60,032 60,032 34,853 6,583,436 -34.35%
NOSH 388,057 97,160 428,800 428,800 428,800 316,846 315,449 2.41%
Ratio Analysis
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin -15.66% -20.10% -7.69% -4.47% 13.23% 8.81% 15.27% -
ROE -4.09% -16.22% -4.48% -1.83% 7.47% 9.39% 0.09% -
Per Share
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 11.49 10.55 8.67 6.93 7.90 11.72 12.38 -0.85%
EPS -2.18 -2.21 -0.58 -0.26 1.05 1.04 1.89 -
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.44 0.13 0.13 0.14 0.14 0.11 20.87 -35.90%
Adjusted Per Share Value based on latest NOSH - 97,160
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 11.49 26.41 9.58 7.66 8.73 9.57 10.06 1.54%
EPS -2.18 -5.28 -0.64 -0.28 1.16 0.84 1.54 -
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.44 0.3255 0.1436 0.1547 0.1547 0.0898 16.9651 -34.35%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/12/23 30/12/22 30/04/19 30/04/18 28/04/17 - - -
Price 0.145 0.38 0.115 0.15 0.27 0.00 0.00 -
P/RPS 1.26 3.60 1.33 2.16 3.42 0.00 0.00 -
P/EPS -8.06 -18.02 -19.72 -58.58 25.82 0.00 0.00 -
EY -12.40 -5.55 -5.07 -1.71 3.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.33 2.92 0.88 1.07 1.93 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/02/24 28/02/23 26/06/19 26/06/18 28/06/17 24/06/16 - -
Price 0.115 0.235 0.105 0.145 0.27 0.295 0.00 -
P/RPS 1.00 2.23 1.21 2.09 3.42 2.52 0.00 -
P/EPS -6.40 -11.14 -18.01 -56.63 25.82 28.57 0.00 -
EY -15.64 -8.97 -5.55 -1.77 3.87 3.50 0.00 -
DY 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.26 1.81 0.81 1.04 1.93 2.68 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment