[LHH] QoQ TTM Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	1,151,044	1,148,404	1,162,378	1,141,785	1,112,793	1,095,249	1,028,623	7.76%
YoY %	0.23%	-1.20%	1.80%	2.61%	1.60%	6.48%	-	-
Horiz. %	111.90%	111.64%	113.00%	111.00%	108.18%	106.48%	100.00%	-
PBT	78,508	65,510	58,602	45,831	51,360	57,739	56,688	24.17%
YoY %	19.84%	11.79%	27.87%	-10.77%	-11.05%	1.85%	-	-
Horiz. %	138.49%	115.56%	103.38%	80.85%	90.60%	101.85%	100.00%	-
Tax	-17,058	-14,989	-12,496	-9,563	-9,583	-10,113	-9,521	47.35%
YoY %	-13.80%	-19.95%	-30.67%	0.21%	5.24%	-6.22%	-	-
Horiz. %	179.16%	157.43%	131.25%	100.44%	100.65%	106.22%	100.00%	-
NP	61,450	50,521	46,106	36,268	41,777	47,626	47,167	19.22%
YoY %	21.63%	9.58%	27.13%	-13.19%	-12.28%	0.97%	-	-
Horiz. %	130.28%	107.11%	97.75%	76.89%	88.57%	100.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,964	24,018	23,477	16,868	23,419	30,889	30,737	6.86%
YoY %	41.41%	2.30%	39.18%	-27.97%	-24.18%	0.49%	-	-
Horiz. %	110.50%	78.14%	76.38%	54.88%	76.19%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.73%	22.88%	21.32%	20.87%	18.66%	17.52%	16.80%	-
YoY %	-5.03%	7.32%	2.16%	11.84%	6.51%	4.29%	-	-
Horiz. %	129.35%	136.19%	126.90%	124.23%	111.07%	104.29%	100.00%	-
Total Cost	1,089,594	1,097,883	1,116,272	1,105,517	1,071,016	1,047,623	981,456	7.19%
YoY %	-0.75%	-1.65%	0.97%	3.22%	2.23%	6.74%	-	-
Horiz. %	111.02%	111.86%	113.74%	112.64%	109.13%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	347,641	339,146	321,729	306,693	320,245	318,789	301,832	9.84%
YoY %	2.50%	5.41%	4.90%	-4.23%	0.46%	5.62%	-	-
Horiz. %	115.18%	112.36%	106.59%	101.61%	106.10%	105.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	4,166	7,509	3,342	3,342	6,674	3,331	6,666	-26.83%
YoY %	-44.52%	124.69%	0.00%	-49.93%	100.36%	-50.03%	-	-
Horiz. %	62.50%	112.65%	50.14%	50.14%	100.12%	49.97%	100.00%	-
Div Payout %	12.27%	31.27%	14.24%	19.82%	28.50%	10.79%	21.69%	-
YoY %	-60.76%	119.59%	-28.15%	-30.46%	164.13%	-50.25%	-	-
Horiz. %	56.57%	144.17%	65.65%	91.38%	131.40%	49.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	347,641	339,146	321,729	306,693	320,245	318,789	301,832	9.84%
YoY %	2.50%	5.41%	4.90%	-4.23%	0.46%	5.62%	-	-
Horiz. %	115.18%	112.36%	106.59%	101.61%	106.10%	105.62%	100.00%	-
NOSH	166,694	166,673	166,733	166,708	167,142	166,765	166,574	0.04%
YoY %	0.01%	-0.04%	0.01%	-0.26%	0.23%	0.11%	-	-
Horiz. %	100.07%	100.06%	100.10%	100.08%	100.34%	100.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.34%	4.40%	3.97%	3.18%	3.75%	4.35%	4.59%	-
YoY %	21.36%	10.83%	24.84%	-15.20%	-13.79%	-5.23%	-	-
Horiz. %	116.34%	95.86%	86.49%	69.28%	81.70%	94.77%	100.00%	-
ROE	9.77%	7.08%	7.30%	5.50%	7.31%	9.69%	10.18%	-
YoY %	37.99%	-3.01%	32.73%	-24.76%	-24.56%	-4.81%	-	-
Horiz. %	95.97%	69.55%	71.71%	54.03%	71.81%	95.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	690.51	689.02	697.15	684.90	665.77	656.76	617.52	7.71%
YoY %	0.22%	-1.17%	1.79%	2.87%	1.37%	6.35%	-	-
Horiz. %	111.82%	111.58%	112.90%	110.91%	107.81%	106.35%	100.00%	-
EPS	20.38	14.41	14.08	10.12	14.01	18.52	18.45	6.83%
YoY %	41.43%	2.34%	39.13%	-27.77%	-24.35%	0.38%	-	-
Horiz. %	110.46%	78.10%	76.31%	54.85%	75.93%	100.38%	100.00%	-
DPS	2.50	4.50	2.00	2.00	4.00	2.00	4.00	-26.83%
YoY %	-44.44%	125.00%	0.00%	-50.00%	100.00%	-50.00%	-	-
Horiz. %	62.50%	112.50%	50.00%	50.00%	100.00%	50.00%	100.00%	-
NAPS	2.0855	2.0348	1.9296	1.8397	1.916	1.9116	1.812	9.79%
YoY %	2.49%	5.45%	4.89%	-3.98%	0.23%	5.50%	-	-
Horiz. %	115.09%	112.30%	106.49%	101.53%	105.74%	105.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 166,708
RPS	650.48	648.99	656.88	645.25	628.86	618.95	581.30	7.76%
YoY %	0.23%	-1.20%	1.80%	2.61%	1.60%	6.48%	-	-
Horiz. %	111.90%	111.64%	113.00%	111.00%	108.18%	106.48%	100.00%	-
EPS	19.19	13.57	13.27	9.53	13.23	17.46	17.37	6.84%
YoY %	41.41%	2.26%	39.24%	-27.97%	-24.23%	0.52%	-	-
Horiz. %	110.48%	78.12%	76.40%	54.86%	76.17%	100.52%	100.00%	-
DPS	2.35	4.24	1.89	1.89	3.77	1.88	3.77	-26.96%
YoY %	-44.58%	124.34%	0.00%	-49.87%	100.53%	-50.13%	-	-
Horiz. %	62.33%	112.47%	50.13%	50.13%	100.00%	49.87%	100.00%	-
NAPS	1.9646	1.9166	1.8182	1.7332	1.8098	1.8015	1.7057	9.85%
YoY %	2.50%	5.41%	4.90%	-4.23%	0.46%	5.62%	-	-
Horiz. %	115.18%	112.36%	106.60%	101.61%	106.10%	105.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.24	1.04	0.99	0.76	0.80	0.99	1.05	-
P/RPS	0.18	0.15	0.14	0.11	0.12	0.15	0.17	3.87%
YoY %	20.00%	7.14%	27.27%	-8.33%	-20.00%	-11.76%	-	-
Horiz. %	105.88%	88.24%	82.35%	64.71%	70.59%	88.24%	100.00%	-
P/EPS	6.09	7.22	7.03	7.51	5.71	5.34	5.69	4.62%
YoY %	-15.65%	2.70%	-6.39%	31.52%	6.93%	-6.15%	-	-
Horiz. %	107.03%	126.89%	123.55%	131.99%	100.35%	93.85%	100.00%	-
EY	16.43	13.86	14.22	13.31	17.51	18.71	17.57	-4.36%
YoY %	18.54%	-2.53%	6.84%	-23.99%	-6.41%	6.49%	-	-
Horiz. %	93.51%	78.88%	80.93%	75.75%	99.66%	106.49%	100.00%	-
DY	2.02	4.33	2.02	2.63	5.00	2.02	3.81	-34.41%
YoY %	-53.35%	114.36%	-23.19%	-47.40%	147.52%	-46.98%	-	-
Horiz. %	53.02%	113.65%	53.02%	69.03%	131.23%	53.02%	100.00%	-
P/NAPS	0.59	0.51	0.51	0.41	0.42	0.52	0.58	1.14%
YoY %	15.69%	0.00%	24.39%	-2.38%	-19.23%	-10.34%	-	-
Horiz. %	101.72%	87.93%	87.93%	70.69%	72.41%	89.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/11/09	26/08/09	26/05/09	27/02/09	27/11/08	28/08/08	-
Price	1.40	1.11	1.02	0.91	0.82	0.88	1.03	-
P/RPS	0.20	0.16	0.15	0.13	0.12	0.13	0.17	11.41%
YoY %	25.00%	6.67%	15.38%	8.33%	-7.69%	-23.53%	-	-
Horiz. %	117.65%	94.12%	88.24%	76.47%	70.59%	76.47%	100.00%	-
P/EPS	6.87	7.70	7.24	8.99	5.85	4.75	5.58	14.82%
YoY %	-10.78%	6.35%	-19.47%	53.68%	23.16%	-14.87%	-	-
Horiz. %	123.12%	137.99%	129.75%	161.11%	104.84%	85.13%	100.00%	-
EY	14.55	12.98	13.80	11.12	17.09	21.05	17.91	-12.90%
YoY %	12.10%	-5.94%	24.10%	-34.93%	-18.81%	17.53%	-	-
Horiz. %	81.24%	72.47%	77.05%	62.09%	95.42%	117.53%	100.00%	-
DY	1.79	4.05	1.96	2.20	4.88	2.27	3.88	-40.21%
YoY %	-55.80%	106.63%	-10.91%	-54.92%	114.98%	-41.49%	-	-
Horiz. %	46.13%	104.38%	50.52%	56.70%	125.77%	58.51%	100.00%	-
P/NAPS	0.67	0.55	0.53	0.49	0.43	0.46	0.57	11.34%
YoY %	21.82%	3.77%	8.16%	13.95%	-6.52%	-19.30%	-	-
Horiz. %	117.54%	96.49%	92.98%	85.96%	75.44%	80.70%	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