[LCTH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.55%
YoY- -54.72%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 118,370 104,280 126,061 126,948 130,442 119,084 206,606 -31.08%
PBT 21,334 19,196 12,331 10,545 9,968 5,540 16,894 16.88%
Tax -4,722 -4,004 579 -1,266 -1,260 -1,080 -1,086 167.11%
NP 16,612 15,192 12,910 9,278 8,708 4,460 15,808 3.37%
-
NP to SH 16,612 15,192 12,910 9,278 8,708 4,460 15,808 3.37%
-
Tax Rate 22.13% 20.86% -4.70% 12.01% 12.64% 19.49% 6.43% -
Total Cost 101,758 89,088 113,151 117,669 121,734 114,624 190,798 -34.31%
-
Net Worth 195,444 190,943 187,128 181,188 180,000 176,400 174,284 7.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,600 - - - - - - -
Div Payout % 21.67% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 195,444 190,943 187,128 181,188 180,000 176,400 174,284 7.96%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,091 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.03% 14.57% 10.24% 7.31% 6.68% 3.75% 7.65% -
ROE 8.50% 7.96% 6.90% 5.12% 4.84% 2.53% 9.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.88 28.97 35.02 35.26 36.23 33.08 57.38 -31.08%
EPS 4.62 4.24 3.59 2.57 2.42 1.24 4.39 3.47%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5429 0.5304 0.5198 0.5033 0.50 0.49 0.484 7.97%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.88 28.97 35.02 35.26 36.23 33.08 57.39 -31.08%
EPS 4.62 4.24 3.59 2.57 2.42 1.24 4.39 3.47%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5429 0.5304 0.5198 0.5033 0.50 0.49 0.4841 7.96%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.505 0.435 0.255 0.315 0.31 0.205 0.20 -
P/RPS 1.54 1.50 0.73 0.89 0.86 0.62 0.35 169.24%
P/EPS 10.94 10.31 7.11 12.22 12.82 16.55 4.56 79.49%
EY 9.14 9.70 14.06 8.18 7.80 6.04 21.95 -44.32%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.49 0.63 0.62 0.42 0.41 72.89%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/08/15 13/05/15 27/02/15 14/11/14 13/08/14 14/05/14 25/02/14 -
Price 0.64 0.48 0.34 0.29 0.35 0.295 0.21 -
P/RPS 1.95 1.66 0.97 0.82 0.97 0.89 0.37 203.76%
P/EPS 13.87 11.37 9.48 11.25 14.47 23.81 4.78 103.83%
EY 7.21 8.79 10.55 8.89 6.91 4.20 20.90 -50.90%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.90 0.65 0.58 0.70 0.60 0.43 96.37%

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