[LCTH] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 59.79%
YoY- 167.32%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 124,981 166,721 188,180 206,606 222,918 211,694 251,580 -37.24%
PBT 8,497 9,152 19,745 16,891 10,936 991 -25,399 -
Tax -1,010 -1,029 -1,076 -1,086 -1,045 3,407 4,520 -
NP 7,487 8,123 18,669 15,805 9,891 4,398 -20,879 -
-
NP to SH 7,487 8,123 18,669 15,805 9,891 4,398 -20,879 -
-
Tax Rate 11.89% 11.24% 5.45% 6.43% 9.56% -343.79% - -
Total Cost 117,494 158,598 169,511 190,801 213,027 207,296 272,459 -42.89%
-
Net Worth 181,188 180,000 176,400 174,239 172,799 169,199 156,672 10.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 181,188 180,000 176,400 174,239 172,799 169,199 156,672 10.16%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.99% 4.87% 9.92% 7.65% 4.44% 2.08% -8.30% -
ROE 4.13% 4.51% 10.58% 9.07% 5.72% 2.60% -13.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.72 46.31 52.27 57.39 61.92 58.80 69.88 -37.24%
EPS 2.08 2.26 5.19 4.39 2.75 1.22 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5033 0.50 0.49 0.484 0.48 0.47 0.4352 10.16%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.72 46.31 52.27 57.39 61.92 58.80 69.88 -37.24%
EPS 2.08 2.26 5.19 4.39 2.75 1.22 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5033 0.50 0.49 0.484 0.48 0.47 0.4352 10.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.31 0.205 0.20 0.155 0.13 0.12 -
P/RPS 0.91 0.67 0.39 0.35 0.25 0.22 0.17 205.69%
P/EPS 15.15 13.74 3.95 4.56 5.64 10.64 -2.07 -
EY 6.60 7.28 25.30 21.95 17.73 9.40 -48.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.42 0.41 0.32 0.28 0.28 71.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 13/08/14 14/05/14 25/02/14 14/11/13 14/08/13 14/05/13 -
Price 0.29 0.35 0.295 0.21 0.185 0.16 0.14 -
P/RPS 0.84 0.76 0.56 0.37 0.30 0.27 0.20 160.08%
P/EPS 13.94 15.51 5.69 4.78 6.73 13.10 -2.41 -
EY 7.17 6.45 17.58 20.91 14.85 7.64 -41.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.60 0.43 0.39 0.34 0.32 48.60%

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