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

Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 50.73%
YoY- -33.95%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 143,501 75,361 331,324 231,638 133,006 60,805 262,736 -33.25%
PBT 16,352 8,365 49,870 36,799 22,336 11,050 67,070 -61.07%
Tax -1,794 -573 -11,655 -8,851 -3,794 -1,898 -9,879 -68.03%
NP 14,558 7,792 38,215 27,948 18,542 9,152 57,191 -59.93%
-
NP to SH 14,558 7,792 38,215 27,948 18,542 9,152 57,191 -59.93%
-
Tax Rate 10.97% 6.85% 23.37% 24.05% 16.99% 17.18% 14.73% -
Total Cost 128,943 67,569 293,109 203,690 114,464 51,653 205,545 -26.78%
-
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 11,981 5,993 47,993 23,989 - - 12,241 -1.42%
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 5.28% 2.83% 13.55% 9.91% 6.72% 3.40% 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 23.95 12.57 55.23 38.62 22.17 10.17 54.94 -42.59%
EPS 2.43 1.30 6.37 4.66 3.09 1.53 11.96 -65.53%
DPS 2.00 1.00 8.00 4.00 0.00 0.00 2.56 -15.21%
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 39.86 20.93 92.03 64.34 36.95 16.89 72.98 -33.25%
EPS 4.04 2.16 10.62 7.76 5.15 2.54 15.89 -59.96%
DPS 3.33 1.66 13.33 6.66 0.00 0.00 3.40 -1.38%
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 4.30 9.62 1.96 3.60 8.30 19.68 4.15 2.40%
P/EPS 42.39 93.08 16.95 29.83 59.55 130.72 19.06 70.63%
EY 2.36 1.07 5.90 3.35 1.68 0.77 5.25 -41.40%
DY 1.94 0.83 7.41 2.88 0.00 0.00 1.12 44.37%
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 4.30 8.83 2.17 2.51 7.04 19.68 3.79 8.80%
P/EPS 42.39 85.38 18.84 20.82 50.49 130.72 17.39 81.41%
EY 2.36 1.17 5.31 4.80 1.98 0.77 5.75 -44.86%
DY 1.94 0.90 6.67 4.12 0.00 0.00 1.23 35.61%
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