[LCTH] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 2.55%
YoY- -33.18%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 306,153 287,002 301,444 331,324 308,850 266,012 243,220 16.56%
PBT 36,557 32,704 33,460 49,870 49,065 44,672 44,200 -11.87%
Tax -3,641 -3,588 -2,292 -11,655 -11,801 -7,588 -7,592 -38.70%
NP 32,916 29,116 31,168 38,215 37,264 37,084 36,608 -6.83%
-
NP to SH 32,916 29,116 31,168 38,215 37,264 37,084 36,608 -6.83%
-
Tax Rate 9.96% 10.97% 6.85% 23.37% 24.05% 16.99% 17.18% -
Total Cost 273,237 257,886 270,276 293,109 271,586 228,928 206,612 20.46%
-
Net Worth 282,308 275,583 275,716 281,963 281,878 276,029 269,176 3.22%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 32,035 23,963 23,975 47,993 31,986 - - -
Div Payout % 97.32% 82.30% 76.92% 125.59% 85.84% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 282,308 275,583 275,716 281,963 281,878 276,029 269,176 3.22%
NOSH 600,656 599,094 599,384 599,921 599,742 600,064 598,169 0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.75% 10.14% 10.34% 11.53% 12.07% 13.94% 15.05% -
ROE 11.66% 10.57% 11.30% 13.55% 13.22% 13.43% 13.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.97 47.91 50.29 55.23 51.50 44.33 40.66 16.24%
EPS 5.48 4.86 5.20 6.37 6.21 6.18 6.12 -7.09%
DPS 5.33 4.00 4.00 8.00 5.33 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.47 0.47 0.46 0.45 2.93%
Adjusted Per Share Value based on latest NOSH - 600,409
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.04 79.72 83.73 92.03 85.79 73.89 67.56 16.56%
EPS 9.14 8.09 8.66 10.62 10.35 10.30 10.17 -6.86%
DPS 8.90 6.66 6.66 13.33 8.89 0.00 0.00 -
NAPS 0.7842 0.7655 0.7659 0.7832 0.783 0.7667 0.7477 3.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.04 1.03 1.21 1.08 1.39 1.84 2.00 -
P/RPS 2.04 2.15 2.41 1.96 2.70 4.15 4.92 -44.36%
P/EPS 18.98 21.19 23.27 16.95 22.37 29.77 32.68 -30.36%
EY 5.27 4.72 4.30 5.90 4.47 3.36 3.06 43.63%
DY 5.13 3.88 3.31 7.41 3.84 0.00 0.00 -
P/NAPS 2.21 2.24 2.63 2.30 2.96 4.00 4.44 -37.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 08/11/06 27/07/06 03/05/06 16/02/06 27/10/05 29/07/05 28/04/05 -
Price 0.99 1.03 1.11 1.20 0.97 1.56 2.00 -
P/RPS 1.94 2.15 2.21 2.17 1.88 3.52 4.92 -46.19%
P/EPS 18.07 21.19 21.35 18.84 15.61 25.24 32.68 -32.60%
EY 5.54 4.72 4.68 5.31 6.41 3.96 3.06 48.49%
DY 5.39 3.88 3.60 6.67 5.50 0.00 0.00 -
P/NAPS 2.11 2.24 2.41 2.55 2.06 3.39 4.44 -39.07%

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