[LKL] YoY TTM Result on 30-Apr-2021

Stock
[LKL] LKL INTERNATIONAL BERHAD
Announcement Date
14-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Apr-2021
Profit Trend
QoQ- -267.26%
YoY- -180.5%
Quarter Report
Latest QR
Upcoming QR
LKL's Result
LKL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Revenue 47,575 21,021 21,208 49,919 64,877 34,923 54,951 -8.26%
PBT -51,673 -4,632 -1,261 -4,060 7,018 4,531 5,619 -
Tax -136 803 176 254 -1,411 -501 -1,020 -70.04%
NP -51,809 -3,829 -1,085 -3,806 5,607 4,030 4,599 -
-
NP to SH -51,534 -3,734 -953 -3,500 5,470 3,791 4,348 -
-
Tax Rate - - - - 20.11% 11.06% 18.15% -
Total Cost 99,384 24,850 22,293 53,725 59,270 30,893 50,352 50.20%
-
Net Worth 139,834 0 0 115,469 60,032 60,032 60,032 65.85%
Dividend
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Net Worth 139,834 0 0 115,469 60,032 60,032 60,032 65.85%
NOSH 780,600 502,043 466,311 514,560 428,800 428,800 428,800 43.11%
Ratio Analysis
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
NP Margin -108.90% -18.22% -5.12% -7.62% 8.64% 11.54% 8.37% -
ROE -36.85% 0.00% 0.00% -3.03% 9.11% 6.31% 7.24% -
Per Share
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
RPS 6.12 4.19 4.55 9.94 15.13 8.14 12.82 -35.75%
EPS -6.63 -0.74 -0.20 -0.70 1.28 0.88 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.00 0.23 0.14 0.14 0.14 16.22%
Adjusted Per Share Value based on latest NOSH - 514,560
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
RPS 12.26 5.42 5.47 12.86 16.72 9.00 14.16 -8.25%
EPS -13.28 -0.96 -0.25 -0.90 1.41 0.98 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3603 0.00 0.00 0.2976 0.1547 0.1547 0.1547 65.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Date 31/12/21 30/06/21 31/03/21 30/04/21 30/07/20 30/09/20 30/04/20 -
Price 0.07 0.27 0.325 0.34 0.875 0.96 0.355 -
P/RPS 1.14 6.45 7.15 3.42 5.78 11.79 2.77 -41.21%
P/EPS -1.06 -36.30 -159.03 -48.77 68.59 108.59 35.01 -
EY -94.77 -2.75 -0.63 -2.05 1.46 0.92 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.00 1.48 6.25 6.86 2.54 -67.41%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/03/21 30/04/21 31/07/20 30/09/20 30/04/20 CAGR
Date 22/02/22 - - 14/07/21 28/09/20 - 29/06/20 -
Price 0.075 0.00 0.00 0.275 1.06 0.00 0.545 -
P/RPS 1.22 0.00 0.00 2.77 7.01 0.00 4.25 -52.61%
P/EPS -1.13 0.00 0.00 -39.45 83.09 0.00 53.75 -
EY -88.45 0.00 0.00 -2.54 1.20 0.00 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.00 1.20 7.57 0.00 3.89 -73.60%

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