[LCTH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.58%
YoY- 240.63%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 120,118 87,939 59,185 26,070 126,061 95,211 65,221 50.08%
PBT 24,155 19,290 10,667 4,799 12,331 7,909 4,984 185.56%
Tax 823 -3,803 -2,361 -1,001 579 -950 -630 -
NP 24,978 15,487 8,306 3,798 12,910 6,959 4,354 219.44%
-
NP to SH 24,978 15,487 8,306 3,798 12,910 6,959 4,354 219.44%
-
Tax Rate -3.41% 19.71% 22.13% 20.86% -4.70% 12.01% 12.64% -
Total Cost 95,140 72,452 50,879 22,272 113,151 88,252 60,867 34.57%
-
Net Worth 208,512 200,844 195,444 190,943 187,128 181,188 180,000 10.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 14,400 3,600 1,800 - - - - -
Div Payout % 57.65% 23.25% 21.67% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 208,512 200,844 195,444 190,943 187,128 181,188 180,000 10.26%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.79% 17.61% 14.03% 14.57% 10.24% 7.31% 6.68% -
ROE 11.98% 7.71% 4.25% 1.99% 6.90% 3.84% 2.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.37 24.43 16.44 7.24 35.02 26.45 18.12 50.07%
EPS 6.94 4.30 2.31 1.06 3.59 1.93 1.21 219.39%
DPS 4.00 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5792 0.5579 0.5429 0.5304 0.5198 0.5033 0.50 10.26%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.37 24.43 16.44 7.24 35.02 26.45 18.12 50.07%
EPS 6.94 4.30 2.31 1.06 3.59 1.93 1.21 219.39%
DPS 4.00 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5792 0.5579 0.5429 0.5304 0.5198 0.5033 0.50 10.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.76 0.63 0.505 0.435 0.255 0.315 0.31 -
P/RPS 2.28 2.58 3.07 6.01 0.73 1.19 1.71 21.07%
P/EPS 10.95 14.64 21.89 41.23 7.11 16.30 25.63 -43.18%
EY 9.13 6.83 4.57 2.43 14.06 6.14 3.90 76.03%
DY 5.26 1.59 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.13 0.93 0.82 0.49 0.63 0.62 64.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 12/11/15 13/08/15 13/05/15 27/02/15 14/11/14 13/08/14 -
Price 0.59 0.76 0.64 0.48 0.34 0.29 0.35 -
P/RPS 1.77 3.11 3.89 6.63 0.97 1.10 1.93 -5.59%
P/EPS 8.50 17.67 27.74 45.50 9.48 15.00 28.94 -55.71%
EY 11.76 5.66 3.61 2.20 10.55 6.67 3.46 125.55%
DY 6.78 1.32 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.36 1.18 0.90 0.65 0.58 0.70 28.44%

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