[LHH] QoQ TTM Result on 30-Sep-2009 [#2]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	1,157,129	1,142,938	1,151,044	1,148,404	1,162,378	1,141,785	1,112,793	2.64%
YoY %	1.24%	-0.70%	0.23%	-1.20%	1.80%	2.61%	-	-
Horiz. %	103.98%	102.71%	103.44%	103.20%	104.46%	102.61%	100.00%	-
PBT	62,724	67,686	78,508	65,510	58,602	45,831	51,360	14.29%
YoY %	-7.33%	-13.78%	19.84%	11.79%	27.87%	-10.77%	-	-
Horiz. %	122.13%	131.79%	152.86%	127.55%	114.10%	89.23%	100.00%	-
Tax	-9,473	-10,555	-17,058	-14,989	-12,496	-9,563	-9,583	-0.76%
YoY %	10.25%	38.12%	-13.80%	-19.95%	-30.67%	0.21%	-	-
Horiz. %	98.85%	110.14%	178.00%	156.41%	130.40%	99.79%	100.00%	-
NP	53,251	57,131	61,450	50,521	46,106	36,268	41,777	17.61%
YoY %	-6.79%	-7.03%	21.63%	9.58%	27.13%	-13.19%	-	-
Horiz. %	127.46%	136.75%	147.09%	120.93%	110.36%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,949	34,118	33,964	24,018	23,477	16,868	23,419	20.48%
YoY %	-9.29%	0.45%	41.41%	2.30%	39.18%	-27.97%	-	-
Horiz. %	132.15%	145.69%	145.03%	102.56%	100.25%	72.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.10%	15.59%	21.73%	22.88%	21.32%	20.87%	18.66%	-
YoY %	-3.14%	-28.26%	-5.03%	7.32%	2.16%	11.84%	-	-
Horiz. %	80.92%	83.55%	116.45%	122.62%	114.26%	111.84%	100.00%	-
Total Cost	1,103,878	1,085,807	1,089,594	1,097,883	1,116,272	1,105,517	1,071,016	2.04%
YoY %	1.66%	-0.35%	-0.75%	-1.65%	0.97%	3.22%	-	-
Horiz. %	103.07%	101.38%	101.73%	102.51%	104.23%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,636	336,212	347,641	339,146	321,729	306,693	320,245	5.43%
YoY %	3.10%	-3.29%	2.50%	5.41%	4.90%	-4.23%	-	-
Horiz. %	108.24%	104.99%	108.55%	105.90%	100.46%	95.77%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	4,166	4,166	4,166	7,509	3,342	3,342	6,674	-27.02%
YoY %	0.00%	0.00%	-44.52%	124.69%	0.00%	-49.93%	-	-
Horiz. %	62.42%	62.42%	62.42%	112.51%	50.07%	50.07%	100.00%	-
Div Payout %	13.46%	12.21%	12.27%	31.27%	14.24%	19.82%	28.50%	-
YoY %	10.24%	-0.49%	-60.76%	119.59%	-28.15%	-30.46%	-	-
Horiz. %	47.23%	42.84%	43.05%	109.72%	49.96%	69.54%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	346,636	336,212	347,641	339,146	321,729	306,693	320,245	5.43%
YoY %	3.10%	-3.29%	2.50%	5.41%	4.90%	-4.23%	-	-
Horiz. %	108.24%	104.99%	108.55%	105.90%	100.46%	95.77%	100.00%	-
NOSH	166,716	166,739	166,694	166,673	166,733	166,708	167,142	-0.17%
YoY %	-0.01%	0.03%	0.01%	-0.04%	0.01%	-0.26%	-	-
Horiz. %	99.75%	99.76%	99.73%	99.72%	99.76%	99.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	4.60%	5.00%	5.34%	4.40%	3.97%	3.18%	3.75%	-
YoY %	-8.00%	-6.37%	21.36%	10.83%	24.84%	-15.20%	-	-
Horiz. %	122.67%	133.33%	142.40%	117.33%	105.87%	84.80%	100.00%	-
ROE	8.93%	10.15%	9.77%	7.08%	7.30%	5.50%	7.31%	-
YoY %	-12.02%	3.89%	37.99%	-3.01%	32.73%	-24.76%	-	-
Horiz. %	122.16%	138.85%	133.65%	96.85%	99.86%	75.24%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	694.07	685.46	690.51	689.02	697.15	684.90	665.77	2.82%
YoY %	1.26%	-0.73%	0.22%	-1.17%	1.79%	2.87%	-	-
Horiz. %	104.25%	102.96%	103.72%	103.49%	104.71%	102.87%	100.00%	-
EPS	18.56	20.46	20.38	14.41	14.08	10.12	14.01	20.68%
YoY %	-9.29%	0.39%	41.43%	2.34%	39.13%	-27.77%	-	-
Horiz. %	132.48%	146.04%	145.47%	102.86%	100.50%	72.23%	100.00%	-
DPS	2.50	2.50	2.50	4.50	2.00	2.00	4.00	-26.96%
YoY %	0.00%	0.00%	-44.44%	125.00%	0.00%	-50.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	112.50%	50.00%	50.00%	100.00%	-
NAPS	2.0792	2.0164	2.0855	2.0348	1.9296	1.8397	1.916	5.61%
YoY %	3.11%	-3.31%	2.49%	5.45%	4.89%	-3.98%	-	-
Horiz. %	108.52%	105.24%	108.85%	106.20%	100.71%	96.02%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 166,673
RPS	653.92	645.90	650.48	648.99	656.88	645.25	628.86	2.64%
YoY %	1.24%	-0.70%	0.23%	-1.20%	1.80%	2.61%	-	-
Horiz. %	103.98%	102.71%	103.44%	103.20%	104.46%	102.61%	100.00%	-
EPS	17.49	19.28	19.19	13.57	13.27	9.53	13.23	20.51%
YoY %	-9.28%	0.47%	41.41%	2.26%	39.24%	-27.97%	-	-
Horiz. %	132.20%	145.73%	145.05%	102.57%	100.30%	72.03%	100.00%	-
DPS	2.35	2.35	2.35	4.24	1.89	1.89	3.77	-27.09%
YoY %	0.00%	0.00%	-44.58%	124.34%	0.00%	-49.87%	-	-
Horiz. %	62.33%	62.33%	62.33%	112.47%	50.13%	50.13%	100.00%	-
NAPS	1.9589	1.90	1.9646	1.9166	1.8182	1.7332	1.8098	5.43%
YoY %	3.10%	-3.29%	2.50%	5.41%	4.90%	-4.23%	-	-
Horiz. %	108.24%	104.98%	108.55%	105.90%	100.46%	95.77%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.25	1.40	1.24	1.04	0.99	0.76	0.80	-
P/RPS	0.18	0.20	0.18	0.15	0.14	0.11	0.12	31.13%
YoY %	-10.00%	11.11%	20.00%	7.14%	27.27%	-8.33%	-	-
Horiz. %	150.00%	166.67%	150.00%	125.00%	116.67%	91.67%	100.00%	-
P/EPS	6.73	6.84	6.09	7.22	7.03	7.51	5.71	11.61%
YoY %	-1.61%	12.32%	-15.65%	2.70%	-6.39%	31.52%	-	-
Horiz. %	117.86%	119.79%	106.65%	126.44%	123.12%	131.52%	100.00%	-
EY	14.85	14.62	16.43	13.86	14.22	13.31	17.51	-10.43%
YoY %	1.57%	-11.02%	18.54%	-2.53%	6.84%	-23.99%	-	-
Horiz. %	84.81%	83.50%	93.83%	79.15%	81.21%	76.01%	100.00%	-
DY	2.00	1.79	2.02	4.33	2.02	2.63	5.00	-45.80%
YoY %	11.73%	-11.39%	-53.35%	114.36%	-23.19%	-47.40%	-	-
Horiz. %	40.00%	35.80%	40.40%	86.60%	40.40%	52.60%	100.00%	-
P/NAPS	0.60	0.69	0.59	0.51	0.51	0.41	0.42	26.92%
YoY %	-13.04%	16.95%	15.69%	0.00%	24.39%	-2.38%	-	-
Horiz. %	142.86%	164.29%	140.48%	121.43%	121.43%	97.62%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	26/05/10	24/02/10	24/11/09	26/08/09	26/05/09	27/02/09	-
Price	1.53	1.19	1.40	1.11	1.02	0.91	0.82	-
P/RPS	0.22	0.17	0.20	0.16	0.15	0.13	0.12	49.96%
YoY %	29.41%	-15.00%	25.00%	6.67%	15.38%	8.33%	-	-
Horiz. %	183.33%	141.67%	166.67%	133.33%	125.00%	108.33%	100.00%	-
P/EPS	8.24	5.82	6.87	7.70	7.24	8.99	5.85	25.73%
YoY %	41.58%	-15.28%	-10.78%	6.35%	-19.47%	53.68%	-	-
Horiz. %	140.85%	99.49%	117.44%	131.62%	123.76%	153.68%	100.00%	-
EY	12.13	17.19	14.55	12.98	13.80	11.12	17.09	-20.48%
YoY %	-29.44%	18.14%	12.10%	-5.94%	24.10%	-34.93%	-	-
Horiz. %	70.98%	100.59%	85.14%	75.95%	80.75%	65.07%	100.00%	-
DY	1.63	2.10	1.79	4.05	1.96	2.20	4.88	-51.95%
YoY %	-22.38%	17.32%	-55.80%	106.63%	-10.91%	-54.92%	-	-
Horiz. %	33.40%	43.03%	36.68%	82.99%	40.16%	45.08%	100.00%	-
P/NAPS	0.74	0.59	0.67	0.55	0.53	0.49	0.43	43.74%
YoY %	25.42%	-11.94%	21.82%	3.77%	8.16%	13.95%	-	-
Horiz. %	172.09%	137.21%	155.81%	127.91%	123.26%	113.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos