[LYC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 30.56%
YoY- -38.85%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,940 56,445 60,016 56,936 49,431 50,249 49,046 3.88%
PBT 1,217 1,724 2,378 2,356 1,635 2,470 3,152 -46.88%
Tax 2 2 4 0 0 0 0 -
NP 1,219 1,726 2,382 2,356 1,635 2,470 3,152 -46.82%
-
NP to SH 638 1,085 1,678 1,568 1,201 1,973 2,634 -61.04%
-
Tax Rate -0.16% -0.12% -0.17% 0.00% 0.00% 0.00% 0.00% -
Total Cost 50,721 54,718 57,634 54,580 47,796 47,778 45,894 6.87%
-
Net Worth 9,114 9,044 9,322 8,820 7,778 7,835 7,902 9.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 9,114 9,044 9,322 8,820 7,778 7,835 7,902 9.95%
NOSH 91,142 90,444 93,222 97,999 86,428 87,058 87,800 2.51%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.35% 3.06% 3.97% 4.14% 3.31% 4.92% 6.43% -
ROE 7.00% 12.00% 18.00% 17.78% 15.44% 25.19% 33.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 56.99 62.41 64.38 58.10 57.19 57.72 55.86 1.34%
EPS 0.70 1.20 1.80 1.60 1.30 2.27 3.00 -61.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.09 0.09 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 97,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.26 7.90 8.39 7.96 6.91 7.03 6.86 3.83%
EPS 0.09 0.15 0.23 0.22 0.17 0.28 0.37 -60.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0127 0.013 0.0123 0.0109 0.011 0.0111 9.36%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.15 0.155 0.16 0.11 0.15 0.10 0.14 -
P/RPS 0.26 0.25 0.25 0.19 0.26 0.17 0.25 2.64%
P/EPS 21.43 12.92 8.89 6.88 10.79 4.41 4.67 175.37%
EY 4.67 7.74 11.25 14.55 9.26 22.67 21.43 -63.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.55 1.60 1.22 1.67 1.11 1.56 -2.57%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 18/08/11 25/05/11 23/02/11 24/11/10 18/08/10 -
Price 0.19 0.14 0.12 0.135 0.10 0.08 0.10 -
P/RPS 0.33 0.22 0.19 0.23 0.17 0.14 0.18 49.62%
P/EPS 27.14 11.67 6.67 8.44 7.20 3.53 3.33 303.44%
EY 3.68 8.57 15.00 11.85 13.90 28.33 30.00 -75.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.40 1.20 1.50 1.11 0.89 1.11 42.95%

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