[LCTITAN] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[LCTITAN] LOTTE CHEMICAL TITAN HOLDING BERHAD

Announcement Date

30-Jan-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -31.88%

YoY- -26.12%

Quarter Report

Qtrpt LCTHB - Q4 2018.pdf

Latest QR

Upcoming QR

LCTITAN's Result

LCTITAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	8,801,118	9,052,070	9,200,453	9,244,709	9,025,030	8,623,258	8,124,001	5.47%
YoY %	-2.77%	-1.61%	-0.48%	2.43%	4.66%	6.15%	-	-
Horiz. %	108.33%	111.42%	113.25%	113.80%	111.09%	106.15%	100.00%	-
PBT	337,544	421,093	641,725	852,422	1,257,767	1,285,449	1,054,022	-53.15%
YoY %	-19.84%	-34.38%	-24.72%	-32.23%	-2.15%	21.96%	-	-
Horiz. %	32.02%	39.95%	60.88%	80.87%	119.33%	121.96%	100.00%	-
Tax	-74,113	-31,921	-41,886	-64,176	-103,920	-118,560	-89,047	-11.50%
YoY %	-132.18%	23.79%	34.73%	38.24%	12.35%	-33.14%	-	-
Horiz. %	83.23%	35.85%	47.04%	72.07%	116.70%	133.14%	100.00%	-
NP	263,431	389,172	599,839	788,246	1,153,847	1,166,889	964,975	-57.88%
YoY %	-32.31%	-35.12%	-23.90%	-31.69%	-1.12%	20.92%	-	-
Horiz. %	27.30%	40.33%	62.16%	81.69%	119.57%	120.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	262,103	387,691	597,868	786,234	1,154,261	1,167,687	966,278	-58.06%
YoY %	-32.39%	-35.15%	-23.96%	-31.88%	-1.15%	20.84%	-	-
Horiz. %	27.13%	40.12%	61.87%	81.37%	119.45%	120.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.96%	7.58%	6.53%	7.53%	8.26%	9.22%	8.45%	-
YoY %	189.71%	16.08%	-13.28%	-8.84%	-10.41%	9.11%	-	-
Horiz. %	259.88%	89.70%	77.28%	89.11%	97.75%	109.11%	100.00%	-
Total Cost	8,537,687	8,662,898	8,600,614	8,456,463	7,871,183	7,456,369	7,159,026	12.44%
YoY %	-1.45%	0.72%	1.70%	7.44%	5.56%	4.15%	-	-
Horiz. %	119.26%	121.01%	120.14%	118.12%	109.95%	104.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,933,166	11,751,327	11,887,706	11,978,625	11,978,625	11,546,758	11,364,920	3.30%
YoY %	1.55%	-1.15%	-0.76%	0.00%	3.74%	1.60%	-	-
Horiz. %	105.00%	103.40%	104.60%	105.40%	105.40%	101.60%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	386,407	386,407	386,407	386,407	522,786	522,786	522,786	-18.23%
YoY %	0.00%	0.00%	0.00%	-26.09%	0.00%	0.00%	-	-
Horiz. %	73.91%	73.91%	73.91%	73.91%	100.00%	100.00%	100.00%	-
Div Payout %	147.43%	99.67%	64.63%	49.15%	45.29%	44.77%	54.10%	-
YoY %	47.92%	54.22%	31.50%	8.52%	1.16%	-17.25%	-	-
Horiz. %	272.51%	184.23%	119.46%	90.85%	83.72%	82.75%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	11,933,166	11,751,327	11,887,706	11,978,625	11,978,625	11,546,758	11,364,920	3.30%
YoY %	1.55%	-1.15%	-0.76%	0.00%	3.74%	1.60%	-	-
Horiz. %	105.00%	103.40%	104.60%	105.40%	105.40%	101.60%	100.00%	-
NOSH	2,307,791	2,307,791	2,307,791	2,307,791	2,307,791	2,307,791	2,307,791	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	2.99%	4.30%	6.52%	8.53%	12.78%	13.53%	11.88%	-
YoY %	-30.47%	-34.05%	-23.56%	-33.26%	-5.54%	13.89%	-	-
Horiz. %	25.17%	36.20%	54.88%	71.80%	107.58%	113.89%	100.00%	-
ROE	2.20%	3.30%	5.03%	6.56%	9.64%	10.11%	8.50%	-
YoY %	-33.33%	-34.39%	-23.32%	-31.95%	-4.65%	18.94%	-	-
Horiz. %	25.88%	38.82%	59.18%	77.18%	113.41%	118.94%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	387.21	398.25	404.77	406.72	397.06	379.38	357.42	5.47%
YoY %	-2.77%	-1.61%	-0.48%	2.43%	4.66%	6.14%	-	-
Horiz. %	108.33%	111.42%	113.25%	113.79%	111.09%	106.14%	100.00%	-
EPS	11.53	17.06	26.30	34.59	50.78	51.37	42.51	-58.06%
YoY %	-32.42%	-35.13%	-23.97%	-31.88%	-1.15%	20.84%	-	-
Horiz. %	27.12%	40.13%	61.87%	81.37%	119.45%	120.84%	100.00%	-
DPS	17.00	17.00	17.00	17.00	23.00	23.00	23.00	-18.23%
YoY %	0.00%	0.00%	0.00%	-26.09%	0.00%	0.00%	-	-
Horiz. %	73.91%	73.91%	73.91%	73.91%	100.00%	100.00%	100.00%	-
NAPS	5.25	5.17	5.23	5.27	5.27	5.08	5.00	3.30%
YoY %	1.55%	-1.15%	-0.76%	0.00%	3.74%	1.60%	-	-
Horiz. %	105.00%	103.40%	104.60%	105.40%	105.40%	101.60%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,307,791
RPS	380.61	391.46	397.88	399.79	390.29	372.92	351.33	5.47%
YoY %	-2.77%	-1.61%	-0.48%	2.43%	4.66%	6.15%	-	-
Horiz. %	108.33%	111.42%	113.25%	113.79%	111.09%	106.15%	100.00%	-
EPS	11.33	16.77	25.86	34.00	49.92	50.50	41.79	-58.07%
YoY %	-32.44%	-35.15%	-23.94%	-31.89%	-1.15%	20.84%	-	-
Horiz. %	27.11%	40.13%	61.88%	81.36%	119.45%	120.84%	100.00%	-
DPS	16.71	16.71	16.71	16.71	22.61	22.61	22.61	-18.24%
YoY %	0.00%	0.00%	0.00%	-26.09%	0.00%	0.00%	-	-
Horiz. %	73.91%	73.91%	73.91%	73.91%	100.00%	100.00%	100.00%	-
NAPS	5.1606	5.082	5.1409	5.1802	5.1802	4.9935	4.9148	3.30%
YoY %	1.55%	-1.15%	-0.76%	0.00%	3.74%	1.60%	-	-
Horiz. %	105.00%	103.40%	104.60%	105.40%	105.40%	101.60%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.68	2.98	4.10	4.62	5.04	4.95	6.09	-
P/RPS	0.69	0.75	1.01	1.14	1.27	1.30	1.70	-45.15%
YoY %	-8.00%	-25.74%	-11.40%	-10.24%	-2.31%	-23.53%	-	-
Horiz. %	40.59%	44.12%	59.41%	67.06%	74.71%	76.47%	100.00%	-
P/EPS	23.24	17.47	15.59	13.36	9.92	9.64	14.33	37.99%
YoY %	33.03%	12.06%	16.69%	34.68%	2.90%	-32.73%	-	-
Horiz. %	162.18%	121.91%	108.79%	93.23%	69.23%	67.27%	100.00%	-
EY	4.30	5.72	6.42	7.49	10.08	10.38	6.98	-27.57%
YoY %	-24.83%	-10.90%	-14.29%	-25.69%	-2.89%	48.71%	-	-
Horiz. %	61.60%	81.95%	91.98%	107.31%	144.41%	148.71%	100.00%	-
DY	6.34	5.70	4.15	3.68	4.56	4.65	3.78	41.12%
YoY %	11.23%	37.35%	12.77%	-19.30%	-1.94%	23.02%	-	-
Horiz. %	167.72%	150.79%	109.79%	97.35%	120.63%	123.02%	100.00%	-
P/NAPS	0.51	0.58	0.78	0.88	0.96	0.97	1.22	-44.06%
YoY %	-12.07%	-25.64%	-11.36%	-8.33%	-1.03%	-20.49%	-	-
Horiz. %	41.80%	47.54%	63.93%	72.13%	78.69%	79.51%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	31/10/19	31/07/19	29/04/19	30/01/19	31/10/18	31/07/18	30/04/18	-
Price	2.48	2.83	3.67	4.24	4.30	5.29	5.71	-
P/RPS	0.64	0.71	0.91	1.04	1.08	1.39	1.60	-45.68%
YoY %	-9.86%	-21.98%	-12.50%	-3.70%	-22.30%	-13.13%	-	-
Horiz. %	40.00%	44.38%	56.88%	65.00%	67.50%	86.87%	100.00%	-
P/EPS	21.51	16.59	13.95	12.26	8.47	10.30	13.43	36.85%
YoY %	29.66%	18.92%	13.78%	44.75%	-17.77%	-23.31%	-	-
Horiz. %	160.16%	123.53%	103.87%	91.29%	63.07%	76.69%	100.00%	-
EY	4.65	6.03	7.17	8.16	11.81	9.71	7.45	-26.94%
YoY %	-22.89%	-15.90%	-12.13%	-30.91%	21.63%	30.34%	-	-
Horiz. %	62.42%	80.94%	96.24%	109.53%	158.52%	130.34%	100.00%	-
DY	6.85	6.01	4.63	4.01	5.35	4.35	4.03	42.38%
YoY %	13.98%	29.81%	15.46%	-25.05%	22.99%	7.94%	-	-
Horiz. %	169.98%	149.13%	114.89%	99.50%	132.75%	107.94%	100.00%	-
P/NAPS	0.47	0.55	0.70	0.80	0.82	1.04	1.14	-44.57%
YoY %	-14.55%	-21.43%	-12.50%	-2.44%	-21.15%	-8.77%	-	-
Horiz. %	41.23%	48.25%	61.40%	70.18%	71.93%	91.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos