[LKL] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 8,821 10,087 11,588 13,469 11,086 10,246 7,341 2.79% YoY % -12.55% -12.95% -13.97% 21.50% 8.20% 39.57% - Horiz. % 120.16% 137.41% 157.85% 183.48% 151.01% 139.57% 100.00%
PBT 1,045 254 -118 905 23 1,064 1,634 -6.49% YoY % 311.42% 315.25% -113.04% 3,834.78% -97.84% -34.88% - Horiz. % 63.95% 15.54% -7.22% 55.39% 1.41% 65.12% 100.00%
Tax 0 1,207 132 -319 125 -226 -422 - YoY % 0.00% 814.39% 141.38% -355.20% 155.31% 46.45% - Horiz. % -0.00% -286.02% -31.28% 75.59% -29.62% 53.55% 100.00%
NP 1,045 1,461 14 586 148 838 1,212 -2.20% YoY % -28.47% 10,335.71% -97.61% 295.95% -82.34% -30.86% - Horiz. % 86.22% 120.54% 1.16% 48.35% 12.21% 69.14% 100.00%
NP to SH 1,058 1,508 59 612 112 893 1,212 -2.02% YoY % -29.84% 2,455.93% -90.36% 446.43% -87.46% -26.32% - Horiz. % 87.29% 124.42% 4.87% 50.50% 9.24% 73.68% 100.00%
Tax Rate - % -475.20 % - % 35.25 % -543.48 % 21.24 % 25.83 % - YoY % 0.00% 0.00% 0.00% 106.49% -2,658.76% -17.77% - Horiz. % 0.00% -1,839.72% 0.00% 136.47% -2,104.06% 82.23% 100.00%
Total Cost 7,776 8,626 11,574 12,883 10,938 9,408 6,129 3.64% YoY % -9.85% -25.47% -10.16% 17.78% 16.26% 53.50% - Horiz. % 126.87% 140.74% 188.84% 210.20% 178.46% 153.50% 100.00%
Net Worth 85,884 155,456 111,914 55,743 60,032 60,032 60,032 5.52% YoY % -44.75% 38.91% 100.77% -7.14% 0.00% 0.00% - Horiz. % 143.06% 258.96% 186.42% 92.86% 100.00% 100.00% 100.00%
Dividend 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - 1,500 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 123.83 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 85,884 155,456 111,914 55,743 60,032 60,032 60,032 5.52% YoY % -44.75% 38.91% 100.77% -7.14% 0.00% 0.00% - Horiz. % 143.06% 258.96% 186.42% 92.86% 100.00% 100.00% 100.00%
NOSH 195,191 971,600 466,311 428,800 428,800 428,800 428,800 -11.14% YoY % -79.91% 108.36% 8.75% 0.00% 0.00% 0.00% - Horiz. % 45.52% 226.59% 108.75% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 11.85 % 14.48 % 0.12 % 4.35 % 1.34 % 8.18 % 16.51 % -4.85% YoY % -18.16% 11,966.67% -97.24% 224.63% -83.62% -50.45% - Horiz. % 71.77% 87.70% 0.73% 26.35% 8.12% 49.55% 100.00%
ROE 1.23 % 0.97 % 0.05 % 1.10 % 0.19 % 1.49 % 2.02 % -7.17% YoY % 26.80% 1,840.00% -95.45% 478.95% -87.25% -26.24% - Horiz. % 60.89% 48.02% 2.48% 54.46% 9.41% 73.76% 100.00%
Per Share 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 4.52 1.04 2.49 3.14 2.59 2.39 1.71 15.70% YoY % 334.62% -58.23% -20.70% 21.24% 8.37% 39.77% - Horiz. % 264.33% 60.82% 145.61% 183.63% 151.46% 139.77% 100.00%
EPS 0.54 0.16 0.01 0.14 0.03 0.21 0.28 10.35% YoY % 237.50% 1,500.00% -92.86% 366.67% -85.71% -25.00% - Horiz. % 192.86% 57.14% 3.57% 50.00% 10.71% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4400 0.1600 0.2400 0.1300 0.1400 0.1400 0.1400 18.74% YoY % 175.00% -33.33% 84.62% -7.14% 0.00% 0.00% - Horiz. % 314.29% 114.29% 171.43% 92.86% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 388,057 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 2.27 2.60 2.99 3.47 2.86 2.64 1.89 2.79% YoY % -12.69% -13.04% -13.83% 21.33% 8.33% 39.68% - Horiz. % 120.11% 137.57% 158.20% 183.60% 151.32% 139.68% 100.00%
EPS 0.27 0.39 0.02 0.16 0.03 0.23 0.31 -2.05% YoY % -30.77% 1,850.00% -87.50% 433.33% -86.96% -25.81% - Horiz. % 87.10% 125.81% 6.45% 51.61% 9.68% 74.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2213 0.4006 0.2884 0.1436 0.1547 0.1547 0.1547 5.52% YoY % -44.76% 38.90% 100.84% -7.18% 0.00% 0.00% - Horiz. % 143.05% 258.95% 186.43% 92.82% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/09/23 30/09/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.1500 0.0300 0.8200 0.1950 0.1150 0.1950 0.2550 -
P/RPS 3.32 2.89 33.00 6.21 4.45 8.16 14.89 -20.16% YoY % 14.88% -91.24% 431.40% 39.55% -45.47% -45.20% - Horiz. % 22.30% 19.41% 221.63% 41.71% 29.89% 54.80% 100.00%
P/EPS 27.67 19.33 6,480.93 136.63 440.29 93.63 90.22 -16.25% YoY % 43.15% -99.70% 4,643.42% -68.97% 370.24% 3.78% - Horiz. % 30.67% 21.43% 7,183.47% 151.44% 488.02% 103.78% 100.00%
EY 3.61 5.17 0.02 0.73 0.23 1.07 1.11 19.35% YoY % -30.17% 25,750.00% -97.26% 217.39% -78.50% -3.60% - Horiz. % 325.23% 465.77% 1.80% 65.77% 20.72% 96.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.34 0.19 3.42 1.50 0.82 1.39 1.82 -22.25% YoY % 78.95% -94.44% 128.00% 82.93% -41.01% -23.63% - Horiz. % 18.68% 10.44% 187.91% 82.42% 45.05% 76.37% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/11/23 29/11/22 25/03/21 27/03/20 29/03/19 27/03/18 20/03/17 -
Price 0.1800 0.3700 0.4050 0.2050 0.1150 0.1750 0.2650 -
P/RPS 3.98 35.64 16.30 6.53 4.45 7.32 15.48 -18.43% YoY % -88.83% 118.65% 149.62% 46.74% -39.21% -52.71% - Horiz. % 25.71% 230.23% 105.30% 42.18% 28.75% 47.29% 100.00%
P/EPS 33.21 238.39 3,200.95 143.63 440.29 84.03 93.76 -14.42% YoY % -86.07% -92.55% 2,128.61% -67.38% 423.97% -10.38% - Horiz. % 35.42% 254.26% 3,413.98% 153.19% 469.59% 89.62% 100.00%
EY 3.01 0.42 0.03 0.70 0.23 1.19 1.07 16.78% YoY % 616.67% 1,300.00% -95.71% 204.35% -80.67% 11.21% - Horiz. % 281.31% 39.25% 2.80% 65.42% 21.50% 111.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 2.31 1.69 1.58 0.82 1.25 1.89 -20.49% YoY % -82.25% 36.69% 6.96% 92.68% -34.40% -33.86% - Horiz. % 21.69% 122.22% 89.42% 83.60% 43.39% 66.14% 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