[LHH] QoQ TTM 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- 5.86%
YoY- -564.48%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 686,473 688,198 682,582 612,149 586,754 576,826 552,501 15.55%
PBT 70,777 54,816 29,802 -20,092 -21,326 -7,234 8,327 315.94%
Tax -11,578 -9,037 -9,752 -6,927 -7,376 -9,571 -9,934 10.73%
NP 59,199 45,779 20,050 -27,019 -28,702 -16,805 -1,607 -
-
NP to SH 55,641 43,910 20,050 -27,019 -28,702 -16,805 -1,607 -
-
Tax Rate 16.36% 16.49% 32.72% - - - 119.30% -
Total Cost 627,274 642,419 662,532 639,168 615,456 593,631 554,108 8.61%
-
Net Worth 228,678 215,312 201,213 173,497 167,512 165,903 172,649 20.58%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 6,061 6,061 6,061 - - - - -
Div Payout % 10.89% 13.80% 30.23% - - - - -
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 228,678 215,312 201,213 173,497 167,512 165,903 172,649 20.58%
NOSH 151,572 151,510 151,527 151,725 151,649 151,468 151,526 0.02%
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 8.62% 6.65% 2.94% -4.41% -4.89% -2.91% -0.29% -
ROE 24.33% 20.39% 9.96% -15.57% -17.13% -10.13% -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 452.90 454.22 450.47 403.46 386.91 380.82 364.62 15.53%
EPS 36.71 28.98 13.23 -17.81 -18.93 -11.09 -1.06 -
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.5087 1.4211 1.3279 1.1435 1.1046 1.0953 1.1394 20.56%
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 387.94 388.92 385.74 345.94 331.59 325.98 312.23 15.55%
EPS 31.44 24.81 11.33 -15.27 -16.22 -9.50 -0.91 -
DPS 3.43 3.43 3.43 0.00 0.00 0.00 0.00 -
NAPS 1.2923 1.2168 1.1371 0.9805 0.9466 0.9376 0.9757 20.58%
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 0.25 0.22 0.20 0.23 0.27 0.30 0.47 -34.32%
P/EPS 3.08 3.48 6.80 -5.11 -5.49 -10.37 -161.24 -
EY 32.49 28.69 14.70 -19.57 -18.20 -9.65 -0.62 -
DY 3.54 3.96 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.68 0.80 0.94 1.05 1.50 -36.97%
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 0.23 0.28 0.20 0.23 0.24 0.25 0.32 -19.74%
P/EPS 2.81 4.31 6.73 -5.28 -4.81 -8.47 -111.26 -
EY 35.64 23.19 14.87 -18.94 -20.80 -11.80 -0.90 -
DY 3.88 3.20 4.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.88 0.67 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