[LHH] QoQ TTM Result on 30-Sep-2005 [#2]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 26.72%
YoY- 293.86%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 657,340 654,627 705,652 686,473 688,198 682,582 612,149 4.87%
PBT 15,894 34,357 85,607 70,777 54,816 29,802 -20,092 -
Tax -8,069 -8,805 -11,499 -11,578 -9,037 -9,752 -6,927 10.73%
NP 7,825 25,552 74,108 59,199 45,779 20,050 -27,019 -
-
NP to SH 3,169 21,328 68,410 55,641 43,910 20,050 -27,019 -
-
Tax Rate 50.77% 25.63% 13.43% 16.36% 16.49% 32.72% - -
Total Cost 649,515 629,075 631,544 627,274 642,419 662,532 639,168 1.07%
-
Net Worth 245,297 254,670 304,312 228,678 215,312 201,213 173,497 26.04%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,576 7,576 13,637 6,061 6,061 6,061 - -
Div Payout % 239.09% 35.52% 19.94% 10.89% 13.80% 30.23% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 245,297 254,670 304,312 228,678 215,312 201,213 173,497 26.04%
NOSH 156,479 151,616 151,535 151,572 151,510 151,527 151,725 2.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.19% 3.90% 10.50% 8.62% 6.65% 2.94% -4.41% -
ROE 1.29% 8.37% 22.48% 24.33% 20.39% 9.96% -15.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 420.08 431.76 465.67 452.90 454.22 450.47 403.46 2.73%
EPS 2.03 14.07 45.14 36.71 28.98 13.23 -17.81 -
DPS 4.84 5.00 9.00 4.00 4.00 4.00 0.00 -
NAPS 1.5676 1.6797 2.0082 1.5087 1.4211 1.3279 1.1435 23.47%
Adjusted Per Share Value based on latest NOSH - 151,572
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 371.48 369.94 398.78 387.94 388.92 385.74 345.94 4.87%
EPS 1.79 12.05 38.66 31.44 24.81 11.33 -15.27 -
DPS 4.28 4.28 7.71 3.43 3.43 3.43 0.00 -
NAPS 1.3862 1.4392 1.7197 1.2923 1.2168 1.1371 0.9805 26.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.95 1.75 1.58 1.13 1.01 0.90 0.91 -
P/RPS 0.46 0.41 0.34 0.25 0.22 0.20 0.23 58.94%
P/EPS 96.29 12.44 3.50 3.08 3.48 6.80 -5.11 -
EY 1.04 8.04 28.57 32.49 28.69 14.70 -19.57 -
DY 2.48 2.86 5.70 3.54 3.96 4.44 0.00 -
P/NAPS 1.24 1.04 0.79 0.75 0.71 0.68 0.80 34.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 16/06/06 27/02/06 29/11/05 30/08/05 30/05/05 24/02/05 -
Price 1.33 1.67 2.63 1.03 1.25 0.89 0.94 -
P/RPS 0.32 0.39 0.56 0.23 0.28 0.20 0.23 24.70%
P/EPS 65.67 11.87 5.83 2.81 4.31 6.73 -5.28 -
EY 1.52 8.42 17.17 35.64 23.19 14.87 -18.94 -
DY 3.64 2.99 3.42 3.88 3.20 4.49 0.00 -
P/NAPS 0.85 0.99 1.31 0.68 0.88 0.67 0.82 2.43%

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