[LCTITAN] YoY Quarter Result on 30-Sep-2018 [#3]

Announcement Date
31-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -31.15%
YoY- -5.83%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,236,646 1,940,593 2,166,989 2,417,941 2,016,169 2,005,100 2.20%
PBT 148,122 98,365 133,655 217,204 244,886 436,006 -19.41%
Tax -100,032 -20,497 -42,302 -110 -14,750 -87,412 2.73%
NP 48,090 77,868 91,353 217,094 230,136 348,594 -32.69%
-
NP to SH 48,843 78,767 91,298 216,886 230,312 348,322 -32.47%
-
Tax Rate 67.53% 20.84% 31.65% 0.05% 6.02% 20.05% -
Total Cost 2,188,556 1,862,725 2,075,636 2,200,847 1,786,033 1,656,506 5.72%
-
Net Worth 12,982,074 11,933,166 11,933,166 11,978,625 11,184,856 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 409,960 - - - - - -
Div Payout % 839.34% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 12,982,074 11,933,166 11,933,166 11,978,625 11,184,856 0 -
NOSH 2,312,364 2,307,791 2,307,791 2,307,791 2,307,791 1,727,787 5.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.15% 4.01% 4.22% 8.98% 11.41% 17.39% -
ROE 0.38% 0.66% 0.77% 1.81% 2.06% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 98.20 85.38 95.34 106.38 91.21 116.05 -3.28%
EPS 2.14 3.47 4.02 9.54 10.42 20.16 -36.13%
DPS 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.70 5.25 5.25 5.27 5.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,307,791
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 96.73 83.92 93.71 104.57 87.19 86.71 2.20%
EPS 2.11 3.41 3.95 9.38 9.96 15.06 -32.48%
DPS 17.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6142 5.1606 5.1606 5.1802 4.837 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 2.64 2.13 2.68 5.04 5.26 0.00 -
P/RPS 2.69 2.49 2.81 4.74 5.77 0.00 -
P/EPS 123.10 61.47 66.72 52.82 50.48 0.00 -
EY 0.81 1.63 1.50 1.89 1.98 0.00 -
DY 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.51 0.96 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 28/10/21 28/10/20 31/10/19 31/10/18 26/10/17 - -
Price 2.68 2.13 2.52 4.29 5.18 0.00 -
P/RPS 2.73 2.49 2.64 4.03 5.68 0.00 -
P/EPS 124.97 61.47 62.74 44.96 49.72 0.00 -
EY 0.80 1.63 1.59 2.22 2.01 0.00 -
DY 6.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.48 0.81 1.02 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