Highlights

[LCTH] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [LCTH]: LCTH CORP BHD
Announcement Date 11-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -9.43%    YoY -     -45.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 96,262 120,926 118,370 130,442 210,212 361,700 102,388 -1.02%
  YoY % -20.40% 2.16% -9.25% -37.95% -41.88% 253.26% -
  Horiz. % 94.02% 118.11% 115.61% 127.40% 205.31% 353.26% 100.00%
PBT 8,220 13,650 21,334 9,968 25,446 -32,378 -18,778 -
  YoY % -39.78% -36.02% 114.02% -60.83% 178.59% -72.43% -
  Horiz. % -43.77% -72.69% -113.61% -53.08% -135.51% 172.43% 100.00%
Tax -2,648 -3,440 -4,722 -1,260 -1,194 890 2,830 -
  YoY % 23.02% 27.15% -274.76% -5.53% -234.16% -68.55% -
  Horiz. % -93.57% -121.55% -166.86% -44.52% -42.19% 31.45% 100.00%
NP 5,572 10,210 16,612 8,708 24,252 -31,488 -15,948 -
  YoY % -45.43% -38.54% 90.77% -64.09% 177.02% -97.44% -
  Horiz. % -34.94% -64.02% -104.16% -54.60% -152.07% 197.44% 100.00%
NP to SH 5,572 10,210 16,612 8,708 24,252 -31,488 -15,948 -
  YoY % -45.43% -38.54% 90.77% -64.09% 177.02% -97.44% -
  Horiz. % -34.94% -64.02% -104.16% -54.60% -152.07% 197.44% 100.00%
Tax Rate 32.21 % 25.20 % 22.13 % 12.64 % 4.69 % - % - % -
  YoY % 27.82% 13.87% 75.08% 169.51% 0.00% 0.00% -
  Horiz. % 686.78% 537.31% 471.85% 269.51% 100.00% - -
Total Cost 90,690 110,716 101,758 121,734 185,960 393,188 118,336 -4.33%
  YoY % -18.09% 8.80% -16.41% -34.54% -52.70% 232.26% -
  Horiz. % 76.64% 93.56% 85.99% 102.87% 157.15% 332.26% 100.00%
Net Worth 205,992 202,823 195,444 180,000 169,116 165,600 190,752 1.29%
  YoY % 1.56% 3.78% 8.58% 6.44% 2.12% -13.19% -
  Horiz. % 107.99% 106.33% 102.46% 94.36% 88.66% 86.81% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 3,600 3,600 3,600 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 64.61 % 35.26 % 21.67 % - % - % - % - % -
  YoY % 83.24% 62.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 298.15% 162.71% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 205,992 202,823 195,444 180,000 169,116 165,600 190,752 1.29%
  YoY % 1.56% 3.78% 8.58% 6.44% 2.12% -13.19% -
  Horiz. % 107.99% 106.33% 102.46% 94.36% 88.66% 86.81% 100.00%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 359,909 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.79 % 8.44 % 14.03 % 6.68 % 11.54 % -8.71 % -15.58 % -
  YoY % -31.40% -39.84% 110.03% -42.11% 232.49% 44.09% -
  Horiz. % -37.16% -54.17% -90.05% -42.88% -74.07% 55.91% 100.00%
ROE 2.70 % 5.03 % 8.50 % 4.84 % 14.34 % -19.01 % -8.36 % -
  YoY % -46.32% -40.82% 75.62% -66.25% 175.43% -127.39% -
  Horiz. % -32.30% -60.17% -101.67% -57.89% -171.53% 227.39% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.74 33.59 32.88 36.23 58.42 100.47 28.45 -1.03%
  YoY % -20.39% 2.16% -9.25% -37.98% -41.85% 253.15% -
  Horiz. % 93.99% 118.07% 115.57% 127.35% 205.34% 353.15% 100.00%
EPS 1.54 2.84 4.62 2.42 6.74 -8.74 -4.42 -
  YoY % -45.77% -38.53% 90.91% -64.09% 177.12% -97.74% -
  Horiz. % -34.84% -64.25% -104.52% -54.75% -152.49% 197.74% 100.00%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.5722 0.5634 0.5429 0.5000 0.4700 0.4600 0.5300 1.28%
  YoY % 1.56% 3.78% 8.58% 6.38% 2.17% -13.21% -
  Horiz. % 107.96% 106.30% 102.43% 94.34% 88.68% 86.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.74 33.59 32.88 36.23 58.42 100.47 28.44 -1.02%
  YoY % -20.39% 2.16% -9.25% -37.98% -41.85% 253.27% -
  Horiz. % 94.02% 118.11% 115.61% 127.39% 205.41% 353.27% 100.00%
EPS 1.54 2.84 4.62 2.42 6.74 -8.74 -4.43 -
  YoY % -45.77% -38.53% 90.91% -64.09% 177.12% -97.29% -
  Horiz. % -34.76% -64.11% -104.29% -54.63% -152.14% 197.29% 100.00%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.5722 0.5634 0.5429 0.5000 0.4700 0.4600 0.5299 1.29%
  YoY % 1.56% 3.78% 8.58% 6.38% 2.17% -13.19% -
  Horiz. % 107.98% 106.32% 102.45% 94.36% 88.70% 86.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.5100 0.5750 0.5050 0.3100 0.1300 0.2000 0.2200 -
P/RPS 1.91 1.71 1.54 0.86 0.22 0.20 0.77 16.33%
  YoY % 11.70% 11.04% 79.07% 290.91% 10.00% -74.03% -
  Horiz. % 248.05% 222.08% 200.00% 111.69% 28.57% 25.97% 100.00%
P/EPS 32.95 20.27 10.94 12.82 1.93 -2.29 -4.96 -
  YoY % 62.56% 85.28% -14.66% 564.25% 184.28% 53.83% -
  Horiz. % -664.31% -408.67% -220.56% -258.47% -38.91% 46.17% 100.00%
EY 3.03 4.93 9.14 7.80 51.85 -43.73 -20.14 -
  YoY % -38.54% -46.06% 17.18% -84.96% 218.57% -117.13% -
  Horiz. % -15.04% -24.48% -45.38% -38.73% -257.45% 217.13% 100.00%
DY 1.96 1.74 1.98 0.00 0.00 0.00 0.00 -
  YoY % 12.64% -12.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.99% 87.88% 100.00% - - - -
P/NAPS 0.89 1.02 0.93 0.62 0.28 0.43 0.42 13.32%
  YoY % -12.75% 9.68% 50.00% 121.43% -34.88% 2.38% -
  Horiz. % 211.90% 242.86% 221.43% 147.62% 66.67% 102.38% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 12/08/16 13/08/15 13/08/14 14/08/13 14/08/12 12/08/11 -
Price 0.5000 0.6250 0.6400 0.3500 0.1600 0.2000 0.1900 -
P/RPS 1.87 1.86 1.95 0.97 0.27 0.20 0.67 18.64%
  YoY % 0.54% -4.62% 101.03% 259.26% 35.00% -70.15% -
  Horiz. % 279.10% 277.61% 291.04% 144.78% 40.30% 29.85% 100.00%
P/EPS 32.30 22.04 13.87 14.47 2.37 -2.29 -4.29 -
  YoY % 46.55% 58.90% -4.15% 510.55% 203.49% 46.62% -
  Horiz. % -752.91% -513.75% -323.31% -337.30% -55.24% 53.38% 100.00%
EY 3.10 4.54 7.21 6.91 42.12 -43.73 -23.32 -
  YoY % -31.72% -37.03% 4.34% -83.59% 196.32% -87.52% -
  Horiz. % -13.29% -19.47% -30.92% -29.63% -180.62% 187.52% 100.00%
DY 2.00 1.60 1.56 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 2.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.21% 102.56% 100.00% - - - -
P/NAPS 0.87 1.11 1.18 0.70 0.34 0.43 0.36 15.83%
  YoY % -21.62% -5.93% 68.57% 105.88% -20.93% 19.44% -
  Horiz. % 241.67% 308.33% 327.78% 194.44% 94.44% 119.44% 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.
 


 

321  231  570  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.0350.00 
 FRONTKN 0.785+0.045 
 FPGROUP 0.455+0.03 
 EDARAN 0.785+0.07 
 HSI-C3N 0.235+0.005 
 SAPNRG 0.59+0.01 
 MRCB 0.845-0.005 
 FAJAR 0.535+0.025 
 HSI-C3S 0.405-0.025 
 NOTION 0.73+0.07 
Partners & Brokers