[LCTH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -78.61%
YoY- -13.14%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 354,667 277,869 186,514 91,413 313,000 229,615 143,501 82.49%
PBT 21,404 21,810 16,975 8,626 34,320 27,418 16,352 19.60%
Tax -5,133 -5,134 -3,579 -1,858 -2,677 -2,731 -1,794 101.15%
NP 16,271 16,676 13,396 6,768 31,643 24,687 14,558 7.67%
-
NP to SH 16,271 16,676 13,396 6,768 31,643 24,687 14,558 7.67%
-
Tax Rate 23.98% 23.54% 21.08% 21.54% 7.80% 9.96% 10.97% -
Total Cost 338,396 261,193 173,118 84,645 281,357 204,928 128,943 89.92%
-
Net Worth 276,286 0 0 0 282,205 282,308 275,583 0.16%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,514 13,503 12,010 5,998 36,026 24,026 11,981 8.33%
Div Payout % 83.06% 80.98% 89.65% 88.63% 113.85% 97.32% 82.30% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 276,286 0 0 0 282,205 282,308 275,583 0.16%
NOSH 600,622 600,165 600,502 599,834 600,436 600,656 599,094 0.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.59% 6.00% 7.18% 7.40% 10.11% 10.75% 10.14% -
ROE 5.89% 0.00% 0.00% 0.00% 11.21% 8.74% 5.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.05 46.30 31.06 15.24 52.13 38.23 23.95 82.20%
EPS 4.52 4.63 3.72 1.13 5.27 4.11 2.43 51.07%
DPS 2.25 2.25 2.00 1.00 6.00 4.00 2.00 8.14%
NAPS 0.46 0.00 0.00 0.00 0.47 0.47 0.46 0.00%
Adjusted Per Share Value based on latest NOSH - 599,834
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 98.52 77.19 51.81 25.39 86.94 63.78 39.86 82.50%
EPS 4.52 4.63 3.72 1.88 8.79 6.86 4.04 7.74%
DPS 3.75 3.75 3.34 1.67 10.01 6.67 3.33 8.21%
NAPS 0.7675 0.00 0.00 0.00 0.7839 0.7842 0.7655 0.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.04 1.15 1.09 1.08 1.01 1.04 1.03 -
P/RPS 1.76 2.48 3.51 7.09 1.94 2.72 4.30 -44.78%
P/EPS 38.39 41.39 48.86 95.72 19.17 25.30 42.39 -6.37%
EY 2.60 2.42 2.05 1.04 5.22 3.95 2.36 6.65%
DY 2.16 1.96 1.83 0.93 5.94 3.85 1.94 7.40%
P/NAPS 2.26 0.00 0.00 0.00 2.15 2.21 2.24 0.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 14/11/07 08/08/07 09/05/07 14/02/07 08/11/06 27/07/06 -
Price 0.68 1.13 1.08 1.05 1.20 0.99 1.03 -
P/RPS 1.15 2.44 3.48 6.89 2.30 2.59 4.30 -58.39%
P/EPS 25.10 40.67 48.41 93.06 22.77 24.09 42.39 -29.41%
EY 3.98 2.46 2.07 1.07 4.39 4.15 2.36 41.54%
DY 3.31 1.99 1.85 0.95 5.00 4.04 1.94 42.64%
P/NAPS 1.48 0.00 0.00 0.00 2.55 2.11 2.24 -24.08%

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