[LCTH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	313,000	306,153	287,002	301,444	331,324	308,850	266,012	11.42%
YoY %	2.24%	6.67%	-4.79%	-9.02%	7.28%	16.10%	-	-
Horiz. %	117.66%	115.09%	107.89%	113.32%	124.55%	116.10%	100.00%	-
PBT	34,320	36,557	32,704	33,460	49,870	49,065	44,672	-16.07%
YoY %	-6.12%	11.78%	-2.26%	-32.91%	1.64%	9.83%	-	-
Horiz. %	76.83%	81.83%	73.21%	74.90%	111.64%	109.83%	100.00%	-
Tax	-2,677	-3,641	-3,588	-2,292	-11,655	-11,801	-7,588	-49.97%
YoY %	26.48%	-1.48%	-56.54%	80.33%	1.24%	-55.52%	-	-
Horiz. %	35.28%	47.98%	47.29%	30.21%	153.60%	155.52%	100.00%	-
NP	31,643	32,916	29,116	31,168	38,215	37,264	37,084	-10.01%
YoY %	-3.87%	13.05%	-6.58%	-18.44%	2.55%	0.49%	-	-
Horiz. %	85.33%	88.76%	78.51%	84.05%	103.05%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,643	32,916	29,116	31,168	38,215	37,264	37,084	-10.01%
YoY %	-3.87%	13.05%	-6.58%	-18.44%	2.55%	0.49%	-	-
Horiz. %	85.33%	88.76%	78.51%	84.05%	103.05%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.80%	9.96%	10.97%	6.85%	23.37%	24.05%	16.99%	-
YoY %	-21.69%	-9.21%	60.15%	-70.69%	-2.83%	41.55%	-	-
Horiz. %	45.91%	58.62%	64.57%	40.32%	137.55%	141.55%	100.00%	-
Total Cost	281,357	273,237	257,886	270,276	293,109	271,586	228,928	14.69%
YoY %	2.97%	5.95%	-4.58%	-7.79%	7.92%	18.63%	-	-
Horiz. %	122.90%	119.35%	112.65%	118.06%	128.04%	118.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,205	282,308	275,583	275,716	281,963	281,878	276,029	1.48%
YoY %	-0.04%	2.44%	-0.05%	-2.22%	0.03%	2.12%	-	-
Horiz. %	102.24%	102.27%	99.84%	99.89%	102.15%	102.12%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	36,026	32,035	23,963	23,975	47,993	31,986	-	-
YoY %	12.46%	33.69%	-0.05%	-50.04%	50.04%	0.00%	-	-
Horiz. %	112.63%	100.15%	74.92%	74.95%	150.04%	100.00%	-	-
Div Payout %	113.85%	97.32%	82.30%	76.92%	125.59%	85.84%	-	-
YoY %	16.99%	18.25%	6.99%	-38.75%	46.31%	0.00%	-	-
Horiz. %	132.63%	113.37%	95.88%	89.61%	146.31%	100.00%	-	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	282,205	282,308	275,583	275,716	281,963	281,878	276,029	1.48%
YoY %	-0.04%	2.44%	-0.05%	-2.22%	0.03%	2.12%	-	-
Horiz. %	102.24%	102.27%	99.84%	99.89%	102.15%	102.12%	100.00%	-
NOSH	600,436	600,656	599,094	599,384	599,921	599,742	600,064	0.04%
YoY %	-0.04%	0.26%	-0.05%	-0.09%	0.03%	-0.05%	-	-
Horiz. %	100.06%	100.10%	99.84%	99.89%	99.98%	99.95%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	10.11%	10.75%	10.14%	10.34%	11.53%	12.07%	13.94%	-
YoY %	-5.95%	6.02%	-1.93%	-10.32%	-4.47%	-13.41%	-	-
Horiz. %	72.53%	77.12%	72.74%	74.18%	82.71%	86.59%	100.00%	-
ROE	11.21%	11.66%	10.57%	11.30%	13.55%	13.22%	13.43%	-
YoY %	-3.86%	10.31%	-6.46%	-16.61%	2.50%	-1.56%	-	-
Horiz. %	83.47%	86.82%	78.70%	84.14%	100.89%	98.44%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	52.13	50.97	47.91	50.29	55.23	51.50	44.33	11.37%
YoY %	2.28%	6.39%	-4.73%	-8.94%	7.24%	16.17%	-	-
Horiz. %	117.60%	114.98%	108.08%	113.44%	124.59%	116.17%	100.00%	-
EPS	5.27	5.48	4.86	5.20	6.37	6.21	6.18	-10.04%
YoY %	-3.83%	12.76%	-6.54%	-18.37%	2.58%	0.49%	-	-
Horiz. %	85.28%	88.67%	78.64%	84.14%	103.07%	100.49%	100.00%	-
DPS	6.00	5.33	4.00	4.00	8.00	5.33	0.00	-
YoY %	12.57%	33.25%	0.00%	-50.00%	50.09%	0.00%	-	-
Horiz. %	112.57%	100.00%	75.05%	75.05%	150.09%	100.00%	-	-
NAPS	0.47	0.47	0.46	0.46	0.47	0.47	0.46	1.44%
YoY %	0.00%	2.17%	0.00%	-2.13%	0.00%	2.17%	-	-
Horiz. %	102.17%	102.17%	100.00%	100.00%	102.17%	102.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 599,384
RPS	86.94	85.04	79.72	83.73	92.03	85.79	73.89	11.41%
YoY %	2.23%	6.67%	-4.79%	-9.02%	7.27%	16.11%	-	-
Horiz. %	117.66%	115.09%	107.89%	113.32%	124.55%	116.11%	100.00%	-
EPS	8.79	9.14	8.09	8.66	10.62	10.35	10.30	-10.00%
YoY %	-3.83%	12.98%	-6.58%	-18.46%	2.61%	0.49%	-	-
Horiz. %	85.34%	88.74%	78.54%	84.08%	103.11%	100.49%	100.00%	-
DPS	10.01	8.90	6.66	6.66	13.33	8.89	0.00	-
YoY %	12.47%	33.63%	0.00%	-50.04%	49.94%	0.00%	-	-
Horiz. %	112.60%	100.11%	74.92%	74.92%	149.94%	100.00%	-	-
NAPS	0.7839	0.7842	0.7655	0.7659	0.7832	0.783	0.7667	1.48%
YoY %	-0.04%	2.44%	-0.05%	-2.21%	0.03%	2.13%	-	-
Horiz. %	102.24%	102.28%	99.84%	99.90%	102.15%	102.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.01	1.04	1.03	1.21	1.08	1.39	1.84	-
P/RPS	1.94	2.04	2.15	2.41	1.96	2.70	4.15	-39.68%
YoY %	-4.90%	-5.12%	-10.79%	22.96%	-27.41%	-34.94%	-	-
Horiz. %	46.75%	49.16%	51.81%	58.07%	47.23%	65.06%	100.00%	-
P/EPS	19.17	18.98	21.19	23.27	16.95	22.37	29.77	-25.37%
YoY %	1.00%	-10.43%	-8.94%	37.29%	-24.23%	-24.86%	-	-
Horiz. %	64.39%	63.76%	71.18%	78.17%	56.94%	75.14%	100.00%	-
EY	5.22	5.27	4.72	4.30	5.90	4.47	3.36	34.03%
YoY %	-0.95%	11.65%	9.77%	-27.12%	31.99%	33.04%	-	-
Horiz. %	155.36%	156.85%	140.48%	127.98%	175.60%	133.04%	100.00%	-
DY	5.94	5.13	3.88	3.31	7.41	3.84	0.00	-
YoY %	15.79%	32.22%	17.22%	-55.33%	92.97%	0.00%	-	-
Horiz. %	154.69%	133.59%	101.04%	86.20%	192.97%	100.00%	-	-
P/NAPS	2.15	2.21	2.24	2.63	2.30	2.96	4.00	-33.81%
YoY %	-2.71%	-1.34%	-14.83%	14.35%	-22.30%	-26.00%	-	-
Horiz. %	53.75%	55.25%	56.00%	65.75%	57.50%	74.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	14/02/07	08/11/06	27/07/06	03/05/06	16/02/06	27/10/05	29/07/05	-
Price	1.20	0.99	1.03	1.11	1.20	0.97	1.56	-
P/RPS	2.30	1.94	2.15	2.21	2.17	1.88	3.52	-24.64%
YoY %	18.56%	-9.77%	-2.71%	1.84%	15.43%	-46.59%	-	-
Horiz. %	65.34%	55.11%	61.08%	62.78%	61.65%	53.41%	100.00%	-
P/EPS	22.77	18.07	21.19	21.35	18.84	15.61	25.24	-6.61%
YoY %	26.01%	-14.72%	-0.75%	13.32%	20.69%	-38.15%	-	-
Horiz. %	90.21%	71.59%	83.95%	84.59%	74.64%	61.85%	100.00%	-
EY	4.39	5.54	4.72	4.68	5.31	6.41	3.96	7.09%
YoY %	-20.76%	17.37%	0.85%	-11.86%	-17.16%	61.87%	-	-
Horiz. %	110.86%	139.90%	119.19%	118.18%	134.09%	161.87%	100.00%	-
DY	5.00	5.39	3.88	3.60	6.67	5.50	0.00	-
YoY %	-7.24%	38.92%	7.78%	-46.03%	21.27%	0.00%	-	-
Horiz. %	90.91%	98.00%	70.55%	65.45%	121.27%	100.00%	-	-
P/NAPS	2.55	2.11	2.24	2.41	2.55	2.06	3.39	-17.24%
YoY %	20.85%	-5.80%	-7.05%	-5.49%	23.79%	-39.23%	-	-
Horiz. %	75.22%	62.24%	66.08%	71.09%	75.22%	60.77%	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