Highlights

[LCTH] YoY Quarter Result on 2017-09-30 [#3]

Stock [LCTH]: LCTH CORP BHD
Announcement Date 14-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     178.21%    YoY -     3.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 29,655 24,479 28,754 29,990 71,730 60,506 24,798 3.02%
  YoY % 21.14% -14.87% -4.12% -58.19% 18.55% 144.00% -
  Horiz. % 119.59% 98.71% 115.95% 120.94% 289.26% 244.00% 100.00%
PBT 4,543 4,514 8,623 2,925 3,580 -6,365 -5,201 -
  YoY % 0.64% -47.65% 194.80% -18.30% 156.25% -22.38% -
  Horiz. % -87.35% -86.79% -165.80% -56.24% -68.83% 122.38% 100.00%
Tax -1,071 -1,156 -1,442 -320 -339 4,113 -261 26.50%
  YoY % 7.35% 19.83% -350.62% 5.60% -108.24% 1,675.86% -
  Horiz. % 410.34% 442.91% 552.49% 122.61% 129.89% -1,575.86% 100.00%
NP 3,472 3,358 7,181 2,605 3,241 -2,252 -5,462 -
  YoY % 3.39% -53.24% 175.66% -19.62% 243.92% 58.77% -
  Horiz. % -63.57% -61.48% -131.47% -47.69% -59.34% 41.23% 100.00%
NP to SH 3,472 3,358 7,181 2,605 3,241 -2,252 -5,462 -
  YoY % 3.39% -53.24% 175.66% -19.62% 243.92% 58.77% -
  Horiz. % -63.57% -61.48% -131.47% -47.69% -59.34% 41.23% 100.00%
Tax Rate 23.57 % 25.61 % 16.72 % 10.94 % 9.47 % - % - % -
  YoY % -7.97% 53.17% 52.83% 15.52% 0.00% 0.00% -
  Horiz. % 248.89% 270.43% 176.56% 115.52% 100.00% - -
Total Cost 26,183 21,121 21,573 27,385 68,489 62,758 30,260 -2.38%
  YoY % 23.97% -2.10% -21.22% -60.02% 9.13% 107.40% -
  Horiz. % 86.53% 69.80% 71.29% 90.50% 226.34% 207.40% 100.00%
Net Worth 20,764,800 204,372 200,844 181,188 172,799 165,600 187,785 118.93%
  YoY % 10,060.30% 1.76% 10.85% 4.85% 4.35% -11.81% -
  Horiz. % 11,057.73% 108.83% 106.95% 96.49% 92.02% 88.19% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 1,800 1,800 1,800 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 51.84 % 53.60 % 25.07 % - % - % - % - % -
  YoY % -3.28% 113.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 206.78% 213.80% 100.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 20,764,800 204,372 200,844 181,188 172,799 165,600 187,785 118.93%
  YoY % 10,060.30% 1.76% 10.85% 4.85% 4.35% -11.81% -
  Horiz. % 11,057.73% 108.83% 106.95% 96.49% 92.02% 88.19% 100.00%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 361,125 -0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.31% -
  Horiz. % 99.69% 99.69% 99.69% 99.69% 99.69% 99.69% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.71 % 13.72 % 24.97 % 8.69 % 4.52 % -3.72 % -22.03 % -
  YoY % -14.65% -45.05% 187.34% 92.26% 221.51% 83.11% -
  Horiz. % -53.15% -62.28% -113.35% -39.45% -20.52% 16.89% 100.00%
ROE 0.02 % 1.64 % 3.58 % 1.44 % 1.88 % -1.36 % -2.91 % -
  YoY % -98.78% -54.19% 148.61% -23.40% 238.24% 53.26% -
  Horiz. % -0.69% -56.36% -123.02% -49.48% -64.60% 46.74% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.24 6.80 7.99 8.33 19.93 16.81 6.87 3.07%
  YoY % 21.18% -14.89% -4.08% -58.20% 18.56% 144.69% -
  Horiz. % 119.94% 98.98% 116.30% 121.25% 290.10% 244.69% 100.00%
EPS 0.96 0.93 1.99 0.72 0.90 -0.63 -1.52 -
  YoY % 3.23% -53.27% 176.39% -20.00% 242.86% 58.55% -
  Horiz. % -63.16% -61.18% -130.92% -47.37% -59.21% 41.45% 100.00%
DPS 0.50 0.50 0.50 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 57.6800 0.5677 0.5579 0.5033 0.4800 0.4600 0.5200 119.04%
  YoY % 10,060.30% 1.76% 10.85% 4.85% 4.35% -11.54% -
  Horiz. % 11,092.31% 109.17% 107.29% 96.79% 92.31% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.24 6.80 7.99 8.33 19.93 16.81 6.89 3.02%
  YoY % 21.18% -14.89% -4.08% -58.20% 18.56% 143.98% -
  Horiz. % 119.59% 98.69% 115.97% 120.90% 289.26% 243.98% 100.00%
EPS 0.96 0.93 1.99 0.72 0.90 -0.63 -1.52 -
  YoY % 3.23% -53.27% 176.39% -20.00% 242.86% 58.55% -
  Horiz. % -63.16% -61.18% -130.92% -47.37% -59.21% 41.45% 100.00%
DPS 0.50 0.50 0.50 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 57.6800 0.5677 0.5579 0.5033 0.4800 0.4600 0.5216 118.93%
  YoY % 10,060.30% 1.76% 10.85% 4.85% 4.35% -11.81% -
  Horiz. % 11,058.28% 108.84% 106.96% 96.49% 92.02% 88.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.4600 0.5400 0.6300 0.3150 0.1550 0.1400 0.1600 -
P/RPS 5.58 7.94 7.89 3.78 0.78 0.83 2.33 15.65%
  YoY % -29.72% 0.63% 108.73% 384.62% -6.02% -64.38% -
  Horiz. % 239.48% 340.77% 338.63% 162.23% 33.48% 35.62% 100.00%
P/EPS 47.70 57.89 31.58 43.53 17.22 -22.38 -10.58 -
  YoY % -17.60% 83.31% -27.45% 152.79% 176.94% -111.53% -
  Horiz. % -450.85% -547.16% -298.49% -411.44% -162.76% 211.53% 100.00%
EY 2.10 1.73 3.17 2.30 5.81 -4.47 -9.45 -
  YoY % 21.39% -45.43% 37.83% -60.41% 229.98% 52.70% -
  Horiz. % -22.22% -18.31% -33.54% -24.34% -61.48% 47.30% 100.00%
DY 1.09 0.93 0.79 0.00 0.00 0.00 0.00 -
  YoY % 17.20% 17.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.97% 117.72% 100.00% - - - -
P/NAPS 0.01 0.95 1.13 0.63 0.32 0.30 0.31 -43.55%
  YoY % -98.95% -15.93% 79.37% 96.88% 6.67% -3.23% -
  Horiz. % 3.23% 306.45% 364.52% 203.23% 103.23% 96.77% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 11/11/16 12/11/15 14/11/14 14/11/13 14/11/12 11/11/11 -
Price 0.4500 0.5300 0.7600 0.2900 0.1850 0.1400 0.2000 -
P/RPS 5.46 7.79 9.52 3.48 0.93 0.83 2.91 11.05%
  YoY % -29.91% -18.17% 173.56% 274.19% 12.05% -71.48% -
  Horiz. % 187.63% 267.70% 327.15% 119.59% 31.96% 28.52% 100.00%
P/EPS 46.66 56.82 38.10 40.08 20.55 -22.38 -13.22 -
  YoY % -17.88% 49.13% -4.94% 95.04% 191.82% -69.29% -
  Horiz. % -352.95% -429.80% -288.20% -303.18% -155.45% 169.29% 100.00%
EY 2.14 1.76 2.62 2.50 4.87 -4.47 -7.56 -
  YoY % 21.59% -32.82% 4.80% -48.67% 208.95% 40.87% -
  Horiz. % -28.31% -23.28% -34.66% -33.07% -64.42% 59.13% 100.00%
DY 1.11 0.94 0.66 0.00 0.00 0.00 0.00 -
  YoY % 18.09% 42.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.18% 142.42% 100.00% - - - -
P/NAPS 0.01 0.93 1.36 0.58 0.39 0.30 0.38 -45.43%
  YoY % -98.92% -31.62% 134.48% 48.72% 30.00% -21.05% -
  Horiz. % 2.63% 244.74% 357.89% 152.63% 102.63% 78.95% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers