[LCTITAN] YoY Quarter Result on 31-Dec-2017 [#4]

Announcement Date
30-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 64.19%
YoY- 30.01%
Quarter Report
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,922,658 1,973,885 2,336,972 2,117,293 2,146,378 -2.71%
PBT 202,188 142,364 -23,434 381,911 423,235 -16.85%
Tax -52,431 47,988 34,665 -5,079 -132,115 -20.61%
NP 149,757 190,352 11,231 376,832 291,120 -15.30%
-
NP to SH 151,163 187,755 10,126 378,153 290,860 -15.08%
-
Tax Rate 25.93% -33.71% - 1.33% 31.22% -
Total Cost 1,772,901 1,783,533 2,325,741 1,740,461 1,855,258 -1.12%
-
Net Worth 11,796,787 11,955,896 11,978,625 11,524,029 7,949,827 10.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 386,407 522,786 120,111 -
Div Payout % - - 3,815.99% 138.25% 41.30% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 11,796,787 11,955,896 11,978,625 11,524,029 7,949,827 10.36%
NOSH 2,307,791 2,307,791 2,307,791 2,307,791 1,728,223 7.49%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.79% 9.64% 0.48% 17.80% 13.56% -
ROE 1.28% 1.57% 0.08% 3.28% 3.66% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 84.59 86.84 102.82 93.15 124.20 -9.14%
EPS 6.65 8.26 0.45 16.64 16.83 -20.70%
DPS 0.00 0.00 17.00 23.00 6.95 -
NAPS 5.19 5.26 5.27 5.07 4.60 3.06%
Adjusted Per Share Value based on latest NOSH - 2,307,791
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 83.15 85.36 101.06 91.56 92.82 -2.71%
EPS 6.54 8.12 0.44 16.35 12.58 -15.07%
DPS 0.00 0.00 16.71 22.61 5.19 -
NAPS 5.1016 5.1704 5.1802 4.9837 3.438 10.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 - -
Price 2.77 2.41 4.62 4.70 0.00 -
P/RPS 3.27 2.78 4.49 5.05 0.00 -
P/EPS 41.65 29.18 1,037.05 28.25 0.00 -
EY 2.40 3.43 0.10 3.54 0.00 -
DY 0.00 0.00 3.68 4.89 0.00 -
P/NAPS 0.53 0.46 0.88 0.93 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/01/21 30/01/20 30/01/19 30/01/18 - -
Price 2.42 2.15 4.14 5.36 0.00 -
P/RPS 2.86 2.48 4.03 5.75 0.00 -
P/EPS 36.39 26.03 929.31 32.22 0.00 -
EY 2.75 3.84 0.11 3.10 0.00 -
DY 0.00 0.00 4.11 4.29 0.00 -
P/NAPS 0.47 0.41 0.79 1.06 0.00 -

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

Post a Comment