[LYC] YoY Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -6.16%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 126,628 88,849 60,041 17,373 12,448 6,844 18,377 37.92%
PBT -3,832 -8,489 -5,620 -13,398 -7,802 -7,049 -3,946 -0.48%
Tax -4,026 -3,378 -1,226 -332 9 2,253 5 -
NP -7,858 -11,868 -6,846 -13,730 -7,793 -4,796 -3,941 12.18%
-
NP to SH -13,673 -16,661 -12,453 -13,330 -7,457 -4,837 -3,480 25.60%
-
Tax Rate - - - - - - - -
Total Cost 134,486 100,717 66,887 31,103 20,241 11,640 22,318 34.87%
-
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 -6.21% -13.36% -11.40% -79.03% -62.61% -70.08% -21.45% -
ROE -34.96% -44.44% -45.92% -61.19% -37.14% -18.61% -15.98% -
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 19.43 16.59 13.28 4.79 3.72 2.11 7.60 16.92%
EPS -2.09 -3.11 -2.92 -3.72 -2.27 -1.63 -1.57 4.88%
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 - 669,370
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 17.71 12.43 8.40 2.43 1.74 0.96 2.57 37.92%
EPS -1.91 -2.33 -1.74 -1.86 -1.04 -0.68 -0.49 25.43%
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 1.03 1.21 2.07 6.90 8.07 18.27 7.64 -28.38%
P/EPS -9.53 -6.43 -9.98 -8.99 -13.46 -25.86 -40.32 -21.36%
EY -10.49 -15.55 -10.02 -11.13 -7.43 -3.87 -2.48 27.15%
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 0.85 1.57 1.88 5.85 6.59 16.38 7.24 -30.01%
P/EPS -7.87 -8.36 -9.07 -7.63 -11.00 -23.17 -38.24 -23.15%
EY -12.71 -11.96 -11.02 -13.11 -9.09 -4.32 -2.62 30.09%
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