[LCTH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.49%
YoY- -33.95%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 287,002 301,444 331,324 308,850 266,012 243,220 262,736 6.08%
PBT 32,704 33,460 49,870 49,065 44,672 44,200 67,070 -38.13%
Tax -3,588 -2,292 -11,655 -11,801 -7,588 -7,592 -9,879 -49.18%
NP 29,116 31,168 38,215 37,264 37,084 36,608 57,191 -36.32%
-
NP to SH 29,116 31,168 38,215 37,264 37,084 36,608 57,191 -36.32%
-
Tax Rate 10.97% 6.85% 23.37% 24.05% 16.99% 17.18% 14.73% -
Total Cost 257,886 270,276 293,109 271,586 228,928 206,612 205,545 16.37%
-
Net Worth 275,583 275,716 281,963 281,878 276,029 269,176 229,529 13.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 23,963 23,975 47,993 31,986 - - 12,241 56.68%
Div Payout % 82.30% 76.92% 125.59% 85.84% - - 21.40% -
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 275,583 275,716 281,963 281,878 276,029 269,176 229,529 13.00%
NOSH 599,094 599,384 599,921 599,742 600,064 598,169 478,185 16.26%
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 10.14% 10.34% 11.53% 12.07% 13.94% 15.05% 21.77% -
ROE 10.57% 11.30% 13.55% 13.22% 13.43% 13.60% 24.92% -
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 47.91 50.29 55.23 51.50 44.33 40.66 54.94 -8.74%
EPS 4.86 5.20 6.37 6.21 6.18 6.12 11.96 -45.22%
DPS 4.00 4.00 8.00 5.33 0.00 0.00 2.56 34.76%
NAPS 0.46 0.46 0.47 0.47 0.46 0.45 0.48 -2.80%
Adjusted Per Share Value based on latest NOSH - 599,108
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.72 83.73 92.03 85.79 73.89 67.56 72.98 6.08%
EPS 8.09 8.66 10.62 10.35 10.30 10.17 15.89 -36.31%
DPS 6.66 6.66 13.33 8.89 0.00 0.00 3.40 56.74%
NAPS 0.7655 0.7659 0.7832 0.783 0.7667 0.7477 0.6376 12.99%
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 1.03 1.21 1.08 1.39 1.84 2.00 2.28 -
P/RPS 2.15 2.41 1.96 2.70 4.15 4.92 4.15 -35.57%
P/EPS 21.19 23.27 16.95 22.37 29.77 32.68 19.06 7.33%
EY 4.72 4.30 5.90 4.47 3.36 3.06 5.25 -6.86%
DY 3.88 3.31 7.41 3.84 0.00 0.00 1.12 129.47%
P/NAPS 2.24 2.63 2.30 2.96 4.00 4.44 4.75 -39.49%
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 27/07/06 03/05/06 16/02/06 27/10/05 29/07/05 28/04/05 16/02/05 -
Price 1.03 1.11 1.20 0.97 1.56 2.00 2.08 -
P/RPS 2.15 2.21 2.17 1.88 3.52 4.92 3.79 -31.54%
P/EPS 21.19 21.35 18.84 15.61 25.24 32.68 17.39 14.12%
EY 4.72 4.68 5.31 6.41 3.96 3.06 5.75 -12.36%
DY 3.88 3.60 6.67 5.50 0.00 0.00 1.23 115.54%
P/NAPS 2.24 2.41 2.55 2.06 3.39 4.44 4.33 -35.63%

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