[LHH] QoQ Quarter Result on 30-Sep-2007 [#2]

Announcement Date
02-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 202.38%
YoY- 1029.53%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 260,014 247,860 270,580 250,169 207,491 207,514 191,630 22.58%
PBT 13,459 4,895 16,420 21,914 10,889 1,705 11,843 8.91%
Tax -3,211 -1,124 -3,208 -1,978 -2,705 169 -2,762 10.57%
NP 10,248 3,771 13,212 19,936 8,184 1,874 9,081 8.40%
-
NP to SH 6,613 -1,593 9,576 16,141 5,338 513 6,622 -0.09%
-
Tax Rate 23.86% 22.96% 19.54% 9.03% 24.84% -9.91% 23.32% -
Total Cost 249,766 244,089 257,368 230,233 199,307 205,640 182,549 23.26%
-
Net Worth 301,832 292,012 297,740 289,220 272,755 167,777 269,183 7.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 3,331 - 3,334 - 1,677 - -
Div Payout % - 0.00% - 20.66% - 327.05% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 301,832 292,012 297,740 289,220 272,755 167,777 269,183 7.93%
NOSH 166,574 166,597 166,829 166,745 166,812 167,777 166,801 -0.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.94% 1.52% 4.88% 7.97% 3.94% 0.90% 4.74% -
ROE 2.19% -0.55% 3.22% 5.58% 1.96% 0.31% 2.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 156.09 148.78 162.19 150.03 124.39 123.68 114.89 22.69%
EPS 3.97 -0.96 5.74 9.68 3.20 0.31 3.97 0.00%
DPS 0.00 2.00 0.00 2.00 0.00 1.00 0.00 -
NAPS 1.812 1.7528 1.7847 1.7345 1.6351 1.00 1.6138 8.03%
Adjusted Per Share Value based on latest NOSH - 166,745
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 146.94 140.07 152.91 141.38 117.26 117.27 108.29 22.58%
EPS 3.74 -0.90 5.41 9.12 3.02 0.29 3.74 0.00%
DPS 0.00 1.88 0.00 1.88 0.00 0.95 0.00 -
NAPS 1.7057 1.6502 1.6826 1.6344 1.5414 0.9481 1.5212 7.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.05 1.05 1.32 1.35 1.16 1.17 1.25 -
P/RPS 0.67 0.71 0.81 0.90 0.93 0.95 1.09 -27.72%
P/EPS 26.45 -109.81 23.00 13.95 36.25 382.65 31.49 -10.98%
EY 3.78 -0.91 4.35 7.17 2.76 0.26 3.18 12.22%
DY 0.00 1.90 0.00 1.48 0.00 0.85 0.00 -
P/NAPS 0.58 0.60 0.74 0.78 0.71 1.17 0.77 -17.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 02/11/07 23/08/07 31/05/07 26/02/07 -
Price 1.03 1.15 1.15 1.40 1.19 1.12 1.30 -
P/RPS 0.66 0.77 0.71 0.93 0.96 0.91 1.13 -30.14%
P/EPS 25.94 -120.27 20.03 14.46 37.19 366.30 32.75 -14.40%
EY 3.85 -0.83 4.99 6.91 2.69 0.27 3.05 16.81%
DY 0.00 1.74 0.00 1.43 0.00 0.89 0.00 -
P/NAPS 0.57 0.66 0.64 0.81 0.73 1.12 0.81 -20.90%

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