[LCTH] QoQ Cumulative 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
Cumulative Result
Revenue	313,000	229,615	143,501	75,361	331,324	231,638	133,006	76.64%
YoY %	36.32%	60.01%	90.42%	-77.25%	43.04%	74.16%	-	-
Horiz. %	235.33%	172.64%	107.89%	56.66%	249.10%	174.16%	100.00%	-
PBT	34,320	27,418	16,352	8,365	49,870	36,799	22,336	33.05%
YoY %	25.17%	67.67%	95.48%	-83.23%	35.52%	64.75%	-	-
Horiz. %	153.65%	122.75%	73.21%	37.45%	223.27%	164.75%	100.00%	-
Tax	-2,677	-2,731	-1,794	-573	-11,655	-8,851	-3,794	-20.69%
YoY %	1.98%	-52.23%	-213.09%	95.08%	-31.68%	-133.29%	-	-
Horiz. %	70.56%	71.98%	47.29%	15.10%	307.20%	233.29%	100.00%	-
NP	31,643	24,687	14,558	7,792	38,215	27,948	18,542	42.66%
YoY %	28.18%	69.58%	86.83%	-79.61%	36.74%	50.73%	-	-
Horiz. %	170.66%	133.14%	78.51%	42.02%	206.10%	150.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,643	24,687	14,558	7,792	38,215	27,948	18,542	42.66%
YoY %	28.18%	69.58%	86.83%	-79.61%	36.74%	50.73%	-	-
Horiz. %	170.66%	133.14%	78.51%	42.02%	206.10%	150.73%	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	204,928	128,943	67,569	293,109	203,690	114,464	81.83%
YoY %	37.30%	58.93%	90.83%	-76.95%	43.90%	77.95%	-	-
Horiz. %	245.80%	179.03%	112.65%	59.03%	256.07%	177.95%	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	24,026	11,981	5,993	47,993	23,989	-	-
YoY %	49.95%	100.53%	99.92%	-87.51%	100.06%	0.00%	-	-
Horiz. %	150.18%	100.15%	49.94%	24.98%	200.06%	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%	8.74%	5.28%	2.83%	13.55%	9.91%	6.72%	-
YoY %	28.26%	65.53%	86.57%	-79.11%	36.73%	47.47%	-	-
Horiz. %	166.82%	130.06%	78.57%	42.11%	201.64%	147.47%	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	38.23	23.95	12.57	55.23	38.62	22.17	76.55%
YoY %	36.36%	59.62%	90.53%	-77.24%	43.01%	74.20%	-	-
Horiz. %	235.14%	172.44%	108.03%	56.70%	249.12%	174.20%	100.00%	-
EPS	5.27	4.11	2.43	1.30	6.37	4.66	3.09	42.60%
YoY %	28.22%	69.14%	86.92%	-79.59%	36.70%	50.81%	-	-
Horiz. %	170.55%	133.01%	78.64%	42.07%	206.15%	150.81%	100.00%	-
DPS	6.00	4.00	2.00	1.00	8.00	4.00	0.00	-
YoY %	50.00%	100.00%	100.00%	-87.50%	100.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	50.00%	25.00%	200.00%	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	63.78	39.86	20.93	92.03	64.34	36.95	76.62%
YoY %	36.31%	60.01%	90.44%	-77.26%	43.04%	74.13%	-	-
Horiz. %	235.29%	172.61%	107.88%	56.64%	249.07%	174.13%	100.00%	-
EPS	8.79	6.86	4.04	2.16	10.62	7.76	5.15	42.68%
YoY %	28.13%	69.80%	87.04%	-79.66%	36.86%	50.68%	-	-
Horiz. %	170.68%	133.20%	78.45%	41.94%	206.21%	150.68%	100.00%	-
DPS	10.01	6.67	3.33	1.66	13.33	6.66	0.00	-
YoY %	50.07%	100.30%	100.60%	-87.55%	100.15%	0.00%	-	-
Horiz. %	150.30%	100.15%	50.00%	24.92%	200.15%	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	2.72	4.30	9.62	1.96	3.60	8.30	-61.95%
YoY %	-28.68%	-36.74%	-55.30%	390.82%	-45.56%	-56.63%	-	-
Horiz. %	23.37%	32.77%	51.81%	115.90%	23.61%	43.37%	100.00%	-
P/EPS	19.17	25.30	42.39	93.08	16.95	29.83	59.55	-52.93%
YoY %	-24.23%	-40.32%	-54.46%	449.14%	-43.18%	-49.91%	-	-
Horiz. %	32.19%	42.49%	71.18%	156.31%	28.46%	50.09%	100.00%	-
EY	5.22	3.95	2.36	1.07	5.90	3.35	1.68	112.49%
YoY %	32.15%	67.37%	120.56%	-81.86%	76.12%	99.40%	-	-
Horiz. %	310.71%	235.12%	140.48%	63.69%	351.19%	199.40%	100.00%	-
DY	5.94	3.85	1.94	0.83	7.41	2.88	0.00	-
YoY %	54.29%	98.45%	133.73%	-88.80%	157.29%	0.00%	-	-
Horiz. %	206.25%	133.68%	67.36%	28.82%	257.29%	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	2.59	4.30	8.83	2.17	2.51	7.04	-52.46%
YoY %	-11.20%	-39.77%	-51.30%	306.91%	-13.55%	-64.35%	-	-
Horiz. %	32.67%	36.79%	61.08%	125.43%	30.82%	35.65%	100.00%	-
P/EPS	22.77	24.09	42.39	85.38	18.84	20.82	50.49	-41.10%
YoY %	-5.48%	-43.17%	-50.35%	353.18%	-9.51%	-58.76%	-	-
Horiz. %	45.10%	47.71%	83.96%	169.10%	37.31%	41.24%	100.00%	-
EY	4.39	4.15	2.36	1.17	5.31	4.80	1.98	69.78%
YoY %	5.78%	75.85%	101.71%	-77.97%	10.62%	142.42%	-	-
Horiz. %	221.72%	209.60%	119.19%	59.09%	268.18%	242.42%	100.00%	-
DY	5.00	4.04	1.94	0.90	6.67	4.12	0.00	-
YoY %	23.76%	108.25%	115.56%	-86.51%	61.89%	0.00%	-	-
Horiz. %	121.36%	98.06%	47.09%	21.84%	161.89%	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