[LCTH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 121.06%
YoY- 116.32%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 188,180 206,606 222,918 211,694 251,580 287,438 281,685 -23.59%
PBT 19,745 16,891 10,936 991 -25,399 -27,925 -29,485 -
Tax -1,076 -1,086 -1,045 3,407 4,520 4,449 5,740 -
NP 18,669 15,805 9,891 4,398 -20,879 -23,476 -23,745 -
-
NP to SH 18,669 15,805 9,891 4,398 -20,879 -23,476 -23,745 -
-
Tax Rate 5.45% 6.43% 9.56% -343.79% - - - -
Total Cost 169,511 190,801 213,027 207,296 272,459 310,914 305,430 -32.48%
-
Net Worth 176,400 174,239 172,799 169,199 156,672 158,399 165,600 4.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 176,400 174,239 172,799 169,199 156,672 158,399 165,600 4.30%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.92% 7.65% 4.44% 2.08% -8.30% -8.17% -8.43% -
ROE 10.58% 9.07% 5.72% 2.60% -13.33% -14.82% -14.34% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.27 57.39 61.92 58.80 69.88 79.84 78.25 -23.60%
EPS 5.19 4.39 2.75 1.22 -5.80 -6.52 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.484 0.48 0.47 0.4352 0.44 0.46 4.30%
Adjusted Per Share Value based on latest NOSH - 360,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.27 57.39 61.92 58.80 69.88 79.84 78.25 -23.60%
EPS 5.19 4.39 2.75 1.22 -5.80 -6.52 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.484 0.48 0.47 0.4352 0.44 0.46 4.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.205 0.20 0.155 0.13 0.12 0.14 0.14 -
P/RPS 0.39 0.35 0.25 0.22 0.17 0.18 0.18 67.51%
P/EPS 3.95 4.56 5.64 10.64 -2.07 -2.15 -2.12 -
EY 25.30 21.95 17.73 9.40 -48.33 -46.58 -47.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.32 0.28 0.28 0.32 0.30 25.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 14/05/14 25/02/14 14/11/13 14/08/13 14/05/13 28/02/13 14/11/12 -
Price 0.295 0.21 0.185 0.16 0.14 0.145 0.14 -
P/RPS 0.56 0.37 0.30 0.27 0.20 0.18 0.18 113.26%
P/EPS 5.69 4.78 6.73 13.10 -2.41 -2.22 -2.12 -
EY 17.58 20.91 14.85 7.64 -41.43 -44.97 -47.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.39 0.34 0.32 0.33 0.30 58.80%

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