[LHH] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 9.89%
YoY- 978.16%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 680,764 642,160 654,627 695,624 659,126 631,308 682,582 -0.17%
PBT 8,800 -8,840 34,357 74,422 68,256 65,012 29,802 -55.62%
Tax -5,846 -2,048 -8,805 -8,937 -8,464 -4,992 -9,752 -28.88%
NP 2,954 -10,888 25,552 65,485 59,792 60,020 20,050 -72.07%
-
NP to SH -7,188 -20,092 21,328 57,888 52,676 52,544 20,050 -
-
Tax Rate 66.43% - 25.63% 12.01% 12.40% 7.68% 32.72% -
Total Cost 677,810 653,048 629,075 630,138 599,334 571,288 662,532 1.53%
-
Net Worth 255,060 245,297 249,341 304,427 228,631 215,312 239,063 4.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 7,578 10,106 - - 6,064 -
Div Payout % - - 35.53% 17.46% - - 30.25% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 255,060 245,297 249,341 304,427 228,631 215,312 239,063 4.40%
NOSH 161,891 156,479 151,566 151,592 151,542 151,510 151,613 4.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.43% -1.70% 3.90% 9.41% 9.07% 9.51% 2.94% -
ROE -2.82% -8.19% 8.55% 19.02% 23.04% 24.40% 8.39% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 420.51 410.38 431.91 458.88 434.95 416.67 450.21 -4.44%
EPS -4.44 -12.84 14.07 38.19 34.76 34.68 13.23 -
DPS 0.00 0.00 5.00 6.67 0.00 0.00 4.00 -
NAPS 1.5755 1.5676 1.6451 2.0082 1.5087 1.4211 1.5768 -0.05%
Adjusted Per Share Value based on latest NOSH - 151,535
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 384.71 362.90 369.94 393.11 372.49 356.77 385.74 -0.17%
EPS -4.06 -11.35 12.05 32.71 29.77 29.69 11.33 -
DPS 0.00 0.00 4.28 5.71 0.00 0.00 3.43 -
NAPS 1.4414 1.3862 1.4091 1.7204 1.292 1.2168 1.351 4.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.26 1.95 1.75 1.58 1.13 1.01 0.90 -
P/RPS 0.30 0.48 0.41 0.34 0.26 0.24 0.20 31.00%
P/EPS -28.38 -15.19 12.44 4.14 3.25 2.91 6.81 -
EY -3.52 -6.58 8.04 24.17 30.76 34.34 14.69 -
DY 0.00 0.00 2.86 4.22 0.00 0.00 4.44 -
P/NAPS 0.80 1.24 1.06 0.79 0.75 0.71 0.57 25.32%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 16/06/06 27/02/06 29/11/05 30/08/05 30/05/05 -
Price 1.22 1.33 1.67 2.63 1.03 1.25 0.89 -
P/RPS 0.29 0.32 0.39 0.57 0.24 0.30 0.20 28.07%
P/EPS -27.48 -10.36 11.87 6.89 2.96 3.60 6.73 -
EY -3.64 -9.65 8.43 14.52 33.75 27.74 14.86 -
DY 0.00 0.00 2.99 2.53 0.00 0.00 4.49 -
P/NAPS 0.77 0.85 1.02 1.31 0.68 0.88 0.56 23.62%

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