Highlights

[LYC] QoQ TTM Result on 2019-03-31 [#4]

Stock [LYC]: LYC HEALTHCARE BERHAD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     4.72%    YoY -     -13.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 11,806 10,016 12,625 14,683 16,605 19,472 18,610 -26.11%
  QoQ % 17.87% -20.67% -14.02% -11.57% -14.72% 4.63% -
  Horiz. % 63.44% 53.82% 67.84% 78.90% 89.23% 104.63% 100.00%
PBT -8,090 -8,083 -7,495 -7,492 -7,682 -6,540 -5,908 23.24%
  QoQ % -0.09% -7.85% -0.04% 2.47% -17.46% -10.70% -
  Horiz. % 136.93% 136.81% 126.86% 126.81% 130.03% 110.70% 100.00%
Tax -55 1,628 1,628 1,628 1,632 -54 -54 1.23%
  QoQ % -103.38% 0.00% 0.00% -0.25% 3,122.22% 0.00% -
  Horiz. % 101.85% -3,014.81% -3,014.81% -3,014.81% -3,022.22% 100.00% 100.00%
NP -8,145 -6,455 -5,867 -5,864 -6,050 -6,594 -5,962 23.05%
  QoQ % -26.18% -10.02% -0.05% 3.07% 8.25% -10.60% -
  Horiz. % 136.62% 108.27% 98.41% 98.36% 101.48% 110.60% 100.00%
NP to SH -7,846 -6,310 -5,904 -5,849 -6,139 -6,618 -5,716 23.44%
  QoQ % -24.34% -6.88% -0.94% 4.72% 7.24% -15.78% -
  Horiz. % 137.26% 110.39% 103.29% 102.33% 107.40% 115.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,951 16,471 18,492 20,547 22,655 26,066 24,572 -12.93%
  QoQ % 21.13% -10.93% -10.00% -9.30% -13.09% 6.08% -
  Horiz. % 81.19% 67.03% 75.26% 83.62% 92.20% 106.08% 100.00%
Net Worth 20,081 22,816 22,740 22,740 25,989 25,989 18,373 6.09%
  QoQ % -11.99% 0.33% 0.00% -12.50% 0.00% 41.45% -
  Horiz. % 109.29% 124.18% 123.77% 123.77% 141.45% 141.45% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 20,081 22,816 22,740 22,740 25,989 25,989 18,373 6.09%
  QoQ % -11.99% 0.33% 0.00% -12.50% 0.00% 41.45% -
  Horiz. % 109.29% 124.18% 123.77% 123.77% 141.45% 141.45% 100.00%
NOSH 334,690 325,951 324,864 324,864 324,864 324,864 262,481 17.54%
  QoQ % 2.68% 0.33% 0.00% 0.00% 0.00% 23.77% -
  Horiz. % 127.51% 124.18% 123.77% 123.77% 123.77% 123.77% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -68.99 % -64.45 % -46.47 % -39.94 % -36.43 % -33.86 % -32.04 % 66.52%
  QoQ % -7.04% -38.69% -16.35% -9.63% -7.59% -5.68% -
  Horiz. % 215.32% 201.15% 145.04% 124.66% 113.70% 105.68% 100.00%
ROE -39.07 % -27.66 % -25.96 % -25.72 % -23.62 % -25.46 % -31.11 % 16.35%
  QoQ % -41.25% -6.55% -0.93% -8.89% 7.23% 18.16% -
  Horiz. % 125.59% 88.91% 83.45% 82.67% 75.92% 81.84% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.53 3.07 3.89 4.52 5.11 5.99 7.09 -37.10%
  QoQ % 14.98% -21.08% -13.94% -11.55% -14.69% -15.51% -
  Horiz. % 49.79% 43.30% 54.87% 63.75% 72.07% 84.49% 100.00%
EPS -2.34 -1.94 -1.82 -1.80 -1.89 -2.04 -2.18 4.82%
  QoQ % -20.62% -6.59% -1.11% 4.76% 7.35% 6.42% -
  Horiz. % 107.34% 88.99% 83.49% 82.57% 86.70% 93.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0700 0.0700 0.0700 0.0800 0.0800 0.0700 -9.74%
  QoQ % -14.29% 0.00% 0.00% -12.50% 0.00% 14.29% -
  Horiz. % 85.71% 100.00% 100.00% 100.00% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 357,350
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.30 2.80 3.53 4.11 4.65 5.45 5.21 -26.18%
  QoQ % 17.86% -20.68% -14.11% -11.61% -14.68% 4.61% -
  Horiz. % 63.34% 53.74% 67.75% 78.89% 89.25% 104.61% 100.00%
EPS -2.20 -1.77 -1.65 -1.64 -1.72 -1.85 -1.60 23.58%
  QoQ % -24.29% -7.27% -0.61% 4.65% 7.03% -15.62% -
  Horiz. % 137.50% 110.62% 103.12% 102.50% 107.50% 115.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0562 0.0638 0.0636 0.0636 0.0727 0.0727 0.0514 6.12%
  QoQ % -11.91% 0.31% 0.00% -12.52% 0.00% 41.44% -
  Horiz. % 109.34% 124.12% 123.74% 123.74% 141.44% 141.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3000 0.3700 0.3150 0.3250 0.3850 0.4350 0.3600 -
P/RPS 8.50 12.04 8.11 7.19 7.53 7.26 5.08 40.81%
  QoQ % -29.40% 48.46% 12.80% -4.52% 3.72% 42.91% -
  Horiz. % 167.32% 237.01% 159.65% 141.54% 148.23% 142.91% 100.00%
P/EPS -12.80 -19.11 -17.33 -18.05 -20.37 -21.35 -16.53 -15.64%
  QoQ % 33.02% -10.27% 3.99% 11.39% 4.59% -29.16% -
  Horiz. % 77.43% 115.61% 104.84% 109.20% 123.23% 129.16% 100.00%
EY -7.81 -5.23 -5.77 -5.54 -4.91 -4.68 -6.05 18.50%
  QoQ % -49.33% 9.36% -4.15% -12.83% -4.91% 22.64% -
  Horiz. % 129.09% 86.45% 95.37% 91.57% 81.16% 77.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.00 5.29 4.50 4.64 4.81 5.44 5.14 -1.82%
  QoQ % -5.48% 17.56% -3.02% -3.53% -11.58% 5.84% -
  Horiz. % 97.28% 102.92% 87.55% 90.27% 93.58% 105.84% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 22/08/19 23/05/19 22/02/19 19/11/18 24/08/18 -
Price 0.2450 0.3150 0.3050 0.3500 0.3450 0.4500 0.3900 -
P/RPS 6.95 10.25 7.85 7.74 6.75 7.51 5.50 16.83%
  QoQ % -32.20% 30.57% 1.42% 14.67% -10.12% 36.55% -
  Horiz. % 126.36% 186.36% 142.73% 140.73% 122.73% 136.55% 100.00%
P/EPS -10.45 -16.27 -16.78 -19.44 -18.26 -22.09 -17.91 -30.11%
  QoQ % 35.77% 3.04% 13.68% -6.46% 17.34% -23.34% -
  Horiz. % 58.35% 90.84% 93.69% 108.54% 101.95% 123.34% 100.00%
EY -9.57 -6.15 -5.96 -5.14 -5.48 -4.53 -5.58 43.14%
  QoQ % -55.61% -3.19% -15.95% 6.20% -20.97% 18.82% -
  Horiz. % 171.51% 110.22% 106.81% 92.11% 98.21% 81.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.08 4.50 4.36 5.00 4.31 5.63 5.57 -18.70%
  QoQ % -9.33% 3.21% -12.80% 16.01% -23.45% 1.08% -
  Horiz. % 73.25% 80.79% 78.28% 89.77% 77.38% 101.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers