[LCTH] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.18%
YoY- -22.37%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 120,118 126,061 206,606 287,438 116,322 130,199 215,771 -9.29%
PBT 24,155 12,331 16,894 -27,921 -21,516 -24,088 7,435 21.68%
Tax 823 579 -1,086 4,449 2,335 4,133 -61 -
NP 24,978 12,910 15,808 -23,472 -19,181 -19,955 7,374 22.53%
-
NP to SH 24,978 12,910 15,808 -23,472 -19,181 -19,955 7,374 22.53%
-
Tax Rate -3.41% -4.70% 6.43% - - - 0.82% -
Total Cost 95,140 113,151 190,798 310,910 135,503 150,154 208,397 -12.24%
-
Net Worth 208,512 187,128 174,284 158,399 183,504 198,109 223,018 -1.11%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14,400 - - - - - 4,784 20.15%
Div Payout % 57.65% - - - - - 64.88% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 208,512 187,128 174,284 158,399 183,504 198,109 223,018 -1.11%
NOSH 360,000 360,000 360,091 360,000 359,812 360,198 359,707 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.79% 10.24% 7.65% -8.17% -16.49% -15.33% 3.42% -
ROE 11.98% 6.90% 9.07% -14.82% -10.45% -10.07% 3.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.37 35.02 57.38 79.84 32.33 36.15 59.99 -9.30%
EPS 6.94 3.59 4.39 -6.52 -5.33 -5.54 2.05 22.52%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 1.33 20.13%
NAPS 0.5792 0.5198 0.484 0.44 0.51 0.55 0.62 -1.12%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.37 35.02 57.39 79.84 32.31 36.17 59.94 -9.29%
EPS 6.94 3.59 4.39 -6.52 -5.33 -5.54 2.05 22.52%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 1.33 20.13%
NAPS 0.5792 0.5198 0.4841 0.44 0.5097 0.5503 0.6195 -1.11%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.76 0.255 0.20 0.14 0.17 0.26 0.29 -
P/RPS 2.28 0.73 0.35 0.18 0.53 0.72 0.48 29.63%
P/EPS 10.95 7.11 4.56 -2.15 -3.19 -4.69 14.15 -4.18%
EY 9.13 14.06 21.95 -46.57 -31.36 -21.31 7.07 4.35%
DY 5.26 0.00 0.00 0.00 0.00 0.00 4.59 2.29%
P/NAPS 1.31 0.49 0.41 0.32 0.33 0.47 0.47 18.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 25/02/14 28/02/13 28/02/12 25/02/11 23/02/10 -
Price 0.59 0.34 0.21 0.145 0.20 0.25 0.34 -
P/RPS 1.77 0.97 0.37 0.18 0.62 0.69 0.57 20.77%
P/EPS 8.50 9.48 4.78 -2.22 -3.75 -4.51 16.59 -10.54%
EY 11.76 10.55 20.90 -44.97 -26.65 -22.16 6.03 11.77%
DY 6.78 0.00 0.00 0.00 0.00 0.00 3.91 9.60%
P/NAPS 1.02 0.65 0.43 0.33 0.39 0.45 0.55 10.83%

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