[LHH] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 64.38%
YoY- -124.15%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 659,126 631,308 682,582 664,864 651,344 608,844 552,501 12.47%
PBT 68,256 65,012 29,802 16 -13,694 -35,044 8,327 306.01%
Tax -8,464 -4,992 -9,752 -6,608 -4,812 -7,852 -9,934 -10.11%
NP 59,792 60,020 20,050 -6,592 -18,506 -42,896 -1,607 -
-
NP to SH 52,676 52,544 20,050 -6,592 -18,506 -42,896 -1,607 -
-
Tax Rate 12.40% 7.68% 32.72% 41,300.00% - - 119.30% -
Total Cost 599,334 571,288 662,532 671,456 669,850 651,740 554,108 5.36%
-
Net Worth 228,631 215,312 239,063 173,419 167,555 165,903 172,304 20.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,064 - - - - -
Div Payout % - - 30.25% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 228,631 215,312 239,063 173,419 167,555 165,903 172,304 20.73%
NOSH 151,542 151,510 151,613 151,656 151,688 151,468 151,810 -0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.07% 9.51% 2.94% -0.99% -2.84% -7.05% -0.29% -
ROE 23.04% 24.40% 8.39% -3.80% -11.04% -25.86% -0.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 434.95 416.67 450.21 438.40 429.40 401.96 363.94 12.60%
EPS 34.76 34.68 13.23 -4.35 -12.20 -28.32 -1.06 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.5087 1.4211 1.5768 1.1435 1.1046 1.0953 1.135 20.87%
Adjusted Per Share Value based on latest NOSH - 151,725
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 372.49 356.77 385.74 375.73 368.09 344.07 312.23 12.47%
EPS 29.77 29.69 11.33 -3.73 -10.46 -24.24 -0.91 -
DPS 0.00 0.00 3.43 0.00 0.00 0.00 0.00 -
NAPS 1.292 1.2168 1.351 0.98 0.9469 0.9376 0.9737 20.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.13 1.01 0.90 0.91 1.04 1.15 1.71 -
P/RPS 0.26 0.24 0.20 0.21 0.24 0.29 0.47 -32.58%
P/EPS 3.25 2.91 6.81 -20.94 -8.52 -4.06 -161.54 -
EY 30.76 34.34 14.69 -4.78 -11.73 -24.63 -0.62 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.57 0.80 0.94 1.05 1.51 -37.25%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 24/02/05 30/11/04 27/08/04 26/05/04 -
Price 1.03 1.25 0.89 0.94 0.91 0.94 1.18 -
P/RPS 0.24 0.30 0.20 0.21 0.21 0.23 0.32 -17.43%
P/EPS 2.96 3.60 6.73 -21.63 -7.46 -3.32 -111.47 -
EY 33.75 27.74 14.86 -4.62 -13.41 -30.13 -0.90 -
DY 0.00 0.00 4.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 0.56 0.82 0.82 0.86 1.04 -24.64%

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