[LYC] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 9.99%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 120,598 86,202 58,110 16,128 11,806 16,605 22,725 32.05%
PBT -8,382 -3,233 -5,187 -14,358 -8,090 -7,682 -5,196 8.29%
Tax -3,405 -4,649 -1,000 -364 -55 1,632 -122 74.12%
NP -11,787 -7,882 -6,187 -14,722 -8,145 -6,050 -5,318 14.17%
-
NP to SH -16,945 -12,245 -11,009 -14,048 -7,846 -6,139 -3,922 27.60%
-
Tax Rate - - - - - - - -
Total Cost 132,385 94,084 64,297 30,850 19,951 22,655 28,043 29.50%
-
Net Worth 39,108 37,493 27,118 21,784 20,081 25,989 21,773 10.24%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 39,108 37,493 27,118 21,784 20,081 25,989 21,773 10.24%
NOSH 669,370 593,978 464,525 368,225 336,864 324,864 241,924 18.47%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -9.77% -9.14% -10.65% -91.28% -68.99% -36.43% -23.40% -
ROE -43.33% -32.66% -40.60% -64.49% -39.07% -23.62% -18.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.50 16.09 12.86 4.44 3.53 5.11 9.39 11.95%
EPS -2.60 -2.29 -2.44 -3.87 -2.34 -1.89 -1.62 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.06 0.06 0.06 0.08 0.09 -6.53%
Adjusted Per Share Value based on latest NOSH - 464,525
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.87 12.06 8.13 2.26 1.65 2.32 3.18 32.04%
EPS -2.37 -1.71 -1.54 -1.96 -1.10 -0.86 -0.55 27.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0524 0.0379 0.0305 0.0281 0.0364 0.0305 10.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.20 0.20 0.275 0.33 0.30 0.385 0.58 -
P/RPS 1.08 1.24 2.14 7.43 8.50 7.53 6.17 -25.19%
P/EPS -7.69 -8.75 -11.29 -8.53 -12.80 -20.37 -35.78 -22.59%
EY -13.00 -11.43 -8.86 -11.72 -7.81 -4.91 -2.80 29.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.86 4.58 5.50 5.00 4.81 6.44 -10.40%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 25/02/21 28/02/20 22/02/19 26/02/18 -
Price 0.165 0.26 0.25 0.28 0.245 0.345 0.55 -
P/RPS 0.89 1.62 1.94 6.30 6.95 6.75 5.86 -26.94%
P/EPS -6.35 -11.37 -10.26 -7.24 -10.45 -18.26 -33.93 -24.35%
EY -15.76 -8.79 -9.74 -13.82 -9.57 -5.48 -2.95 32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.71 4.17 4.67 4.08 4.31 6.11 -12.45%

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