[LYC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -39.14%
YoY- 178.14%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 56,445 60,016 56,936 49,431 50,249 49,046 47,700 11.86%
PBT 1,724 2,378 2,356 1,635 2,470 3,152 3,076 -31.99%
Tax 2 4 0 0 0 0 0 -
NP 1,726 2,382 2,356 1,635 2,470 3,152 3,076 -31.94%
-
NP to SH 1,085 1,678 1,568 1,201 1,973 2,634 2,564 -43.60%
-
Tax Rate -0.12% -0.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 54,718 57,634 54,580 47,796 47,778 45,894 44,624 14.54%
-
Net Worth 9,044 9,322 8,820 7,778 7,835 7,902 6,410 25.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 9,044 9,322 8,820 7,778 7,835 7,902 6,410 25.77%
NOSH 90,444 93,222 97,999 86,428 87,058 87,800 91,571 -0.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.06% 3.97% 4.14% 3.31% 4.92% 6.43% 6.45% -
ROE 12.00% 18.00% 17.78% 15.44% 25.19% 33.33% 40.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.41 64.38 58.10 57.19 57.72 55.86 52.09 12.79%
EPS 1.20 1.80 1.60 1.30 2.27 3.00 2.80 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.09 0.09 0.07 26.81%
Adjusted Per Share Value based on latest NOSH - 89,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.90 8.39 7.96 6.91 7.03 6.86 6.67 11.93%
EPS 0.15 0.23 0.22 0.17 0.28 0.37 0.36 -44.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.013 0.0123 0.0109 0.011 0.0111 0.009 25.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.155 0.16 0.11 0.15 0.10 0.14 0.12 -
P/RPS 0.25 0.25 0.19 0.26 0.17 0.25 0.23 5.71%
P/EPS 12.92 8.89 6.88 10.79 4.41 4.67 4.29 108.40%
EY 7.74 11.25 14.55 9.26 22.67 21.43 23.33 -52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.60 1.22 1.67 1.11 1.56 1.71 -6.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 18/08/11 25/05/11 23/02/11 24/11/10 18/08/10 25/05/10 -
Price 0.14 0.12 0.135 0.10 0.08 0.10 0.08 -
P/RPS 0.22 0.19 0.23 0.17 0.14 0.18 0.15 29.05%
P/EPS 11.67 6.67 8.44 7.20 3.53 3.33 2.86 155.13%
EY 8.57 15.00 11.85 13.90 28.33 30.00 35.00 -60.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.20 1.50 1.11 0.89 1.11 1.14 14.66%

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