[LHH] QoQ TTM Result on 30-Jun-2007 [#1]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 292.6%
YoY- 338.69%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 976,100 935,754 856,804 786,477 739,526 664,921 665,446 29.06%
PBT 54,118 50,928 46,351 31,047 17,948 -5,217 4,629 414.34%
Tax -9,015 -7,722 -7,276 -7,709 -5,516 -7,787 -7,496 13.07%
NP 45,103 43,206 39,075 23,338 12,432 -13,004 -2,867 -
-
NP to SH 29,462 31,568 28,614 13,902 3,541 -19,060 -8,604 -
-
Tax Rate 16.66% 15.16% 15.70% 24.83% 30.73% - 161.94% -
Total Cost 930,997 892,548 817,729 763,139 727,094 677,925 668,313 24.70%
-
Net Worth 292,012 297,740 289,220 272,755 167,777 269,183 261,789 7.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,666 5,012 5,012 1,677 1,677 - 7,576 -8.17%
Div Payout % 22.63% 15.88% 17.52% 12.07% 47.38% - 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 292,012 297,740 289,220 272,755 167,777 269,183 261,789 7.54%
NOSH 166,597 166,829 166,745 166,812 167,777 166,801 166,162 0.17%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.62% 4.62% 4.56% 2.97% 1.68% -1.96% -0.43% -
ROE 10.09% 10.60% 9.89% 5.10% 2.11% -7.08% -3.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 585.90 560.91 513.84 471.47 440.78 398.63 400.48 28.84%
EPS 17.68 18.92 17.16 8.33 2.11 -11.43 -5.18 -
DPS 4.00 3.00 3.00 1.00 1.00 0.00 4.56 -8.35%
NAPS 1.7528 1.7847 1.7345 1.6351 1.00 1.6138 1.5755 7.36%
Adjusted Per Share Value based on latest NOSH - 166,812
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 551.62 528.81 484.20 444.46 417.92 375.76 376.06 29.06%
EPS 16.65 17.84 16.17 7.86 2.00 -10.77 -4.86 -
DPS 3.77 2.83 2.83 0.95 0.95 0.00 4.28 -8.10%
NAPS 1.6502 1.6826 1.6344 1.5414 0.9481 1.5212 1.4794 7.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.05 1.32 1.35 1.16 1.17 1.25 1.26 -
P/RPS 0.18 0.24 0.26 0.25 0.27 0.31 0.31 -30.37%
P/EPS 5.94 6.98 7.87 13.92 55.44 -10.94 -24.33 -
EY 16.84 14.34 12.71 7.18 1.80 -9.14 -4.11 -
DY 3.81 2.27 2.22 0.86 0.85 0.00 3.62 3.46%
P/NAPS 0.60 0.74 0.78 0.71 1.17 0.77 0.80 -17.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 02/11/07 23/08/07 31/05/07 26/02/07 28/11/06 -
Price 1.15 1.15 1.40 1.19 1.12 1.30 1.22 -
P/RPS 0.20 0.21 0.27 0.25 0.25 0.33 0.30 -23.66%
P/EPS 6.50 6.08 8.16 14.28 53.07 -11.38 -23.56 -
EY 15.38 16.45 12.26 7.00 1.88 -8.79 -4.24 -
DY 3.48 2.61 2.14 0.84 0.89 0.00 3.74 -4.68%
P/NAPS 0.66 0.64 0.81 0.73 1.12 0.81 0.77 -9.75%

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