[LCTH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
13-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -92.63%
YoY- -51.5%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 113,581 84,942 60,463 31,860 120,118 87,939 59,185 54.12%
PBT 17,059 11,339 6,825 2,458 24,155 19,290 10,667 36.55%
Tax -2,579 -2,876 -1,720 -616 823 -3,803 -2,361 6.03%
NP 14,480 8,463 5,105 1,842 24,978 15,487 8,306 44.60%
-
NP to SH 14,480 8,463 5,105 1,842 24,978 15,487 8,306 44.60%
-
Tax Rate 15.12% 25.36% 25.20% 25.06% -3.41% 19.71% 22.13% -
Total Cost 99,101 76,479 55,358 30,018 95,140 72,452 50,879 55.64%
-
Net Worth 208,584 204,372 202,823 210,347 208,512 200,844 195,444 4.41%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,000 3,600 1,800 - 14,400 3,600 1,800 190.97%
Div Payout % 62.15% 42.54% 35.26% - 57.65% 23.25% 21.67% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 208,584 204,372 202,823 210,347 208,512 200,844 195,444 4.41%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.75% 9.96% 8.44% 5.78% 20.79% 17.61% 14.03% -
ROE 6.94% 4.14% 2.52% 0.88% 11.98% 7.71% 4.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.55 23.60 16.80 8.85 33.37 24.43 16.44 54.12%
EPS 4.02 2.35 1.42 0.51 6.94 4.30 2.31 44.43%
DPS 2.50 1.00 0.50 0.00 4.00 1.00 0.50 190.97%
NAPS 0.5794 0.5677 0.5634 0.5843 0.5792 0.5579 0.5429 4.41%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.55 23.60 16.80 8.85 33.37 24.43 16.44 54.12%
EPS 4.02 2.35 1.42 0.51 6.94 4.30 2.31 44.43%
DPS 2.50 1.00 0.50 0.00 4.00 1.00 0.50 190.97%
NAPS 0.5794 0.5677 0.5634 0.5843 0.5792 0.5579 0.5429 4.41%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.49 0.54 0.575 0.625 0.76 0.63 0.505 -
P/RPS 1.55 2.29 3.42 7.06 2.28 2.58 3.07 -36.46%
P/EPS 12.18 22.97 40.55 122.15 10.95 14.64 21.89 -32.22%
EY 8.21 4.35 2.47 0.82 9.13 6.83 4.57 47.51%
DY 5.10 1.85 0.87 0.00 5.26 1.59 0.99 196.80%
P/NAPS 0.85 0.95 1.02 1.07 1.31 1.13 0.93 -5.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 11/11/16 12/08/16 13/05/16 26/02/16 12/11/15 13/08/15 -
Price 0.58 0.53 0.625 0.67 0.59 0.76 0.64 -
P/RPS 1.84 2.25 3.72 7.57 1.77 3.11 3.89 -39.15%
P/EPS 14.42 22.55 44.07 130.94 8.50 17.67 27.74 -35.22%
EY 6.93 4.44 2.27 0.76 11.76 5.66 3.61 54.15%
DY 4.31 1.89 0.80 0.00 6.78 1.32 0.78 210.93%
P/NAPS 1.00 0.93 1.11 1.15 1.02 1.36 1.18 -10.40%

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