[LCTH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 301,444 331,324 308,850 266,012 243,220 262,736 250,512 13.14%
PBT 33,460 49,870 49,065 44,672 44,200 67,070 67,914 -37.64%
Tax -2,292 -11,655 -11,801 -7,588 -7,592 -9,879 -11,496 -65.90%
NP 31,168 38,215 37,264 37,084 36,608 57,191 56,418 -32.69%
-
NP to SH 31,168 38,215 37,264 37,084 36,608 57,191 56,418 -32.69%
-
Tax Rate 6.85% 23.37% 24.05% 16.99% 17.18% 14.73% 16.93% -
Total Cost 270,276 293,109 271,586 228,928 206,612 205,545 194,093 24.72%
-
Net Worth 275,716 281,963 281,878 276,029 269,176 229,529 132,088 63.40%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 23,975 47,993 31,986 - - 12,241 - -
Div Payout % 76.92% 125.59% 85.84% - - 21.40% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 275,716 281,963 281,878 276,029 269,176 229,529 132,088 63.40%
NOSH 599,384 599,921 599,742 600,064 598,169 478,185 455,479 20.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.34% 11.53% 12.07% 13.94% 15.05% 21.77% 22.52% -
ROE 11.30% 13.55% 13.22% 13.43% 13.60% 24.92% 42.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.29 55.23 51.50 44.33 40.66 54.94 55.00 -5.79%
EPS 5.20 6.37 6.21 6.18 6.12 11.96 12.39 -43.97%
DPS 4.00 8.00 5.33 0.00 0.00 2.56 0.00 -
NAPS 0.46 0.47 0.47 0.46 0.45 0.48 0.29 36.04%
Adjusted Per Share Value based on latest NOSH - 598,089
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 83.73 92.03 85.79 73.89 67.56 72.98 69.59 13.13%
EPS 8.66 10.62 10.35 10.30 10.17 15.89 15.67 -32.68%
DPS 6.66 13.33 8.89 0.00 0.00 3.40 0.00 -
NAPS 0.7659 0.7832 0.783 0.7667 0.7477 0.6376 0.3669 63.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 1.21 1.08 1.39 1.84 2.00 2.28 0.00 -
P/RPS 2.41 1.96 2.70 4.15 4.92 4.15 0.00 -
P/EPS 23.27 16.95 22.37 29.77 32.68 19.06 0.00 -
EY 4.30 5.90 4.47 3.36 3.06 5.25 0.00 -
DY 3.31 7.41 3.84 0.00 0.00 1.12 0.00 -
P/NAPS 2.63 2.30 2.96 4.00 4.44 4.75 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 03/05/06 16/02/06 27/10/05 29/07/05 28/04/05 16/02/05 01/11/04 -
Price 1.11 1.20 0.97 1.56 2.00 2.08 0.00 -
P/RPS 2.21 2.17 1.88 3.52 4.92 3.79 0.00 -
P/EPS 21.35 18.84 15.61 25.24 32.68 17.39 0.00 -
EY 4.68 5.31 6.41 3.96 3.06 5.75 0.00 -
DY 3.60 6.67 5.50 0.00 0.00 1.23 0.00 -
P/NAPS 2.41 2.55 2.06 3.39 4.44 4.33 0.00 -

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
Post a Comment