[LHH] QoQ TTM Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	1,151,044	1,148,404	1,162,378	1,141,785	1,112,793	1,095,249	1,028,623	7.76%
YoY %	0.23%	-1.20%	1.80%	2.61%	1.60%	6.48%	-	-
Horiz. %	111.90%	111.64%	113.00%	111.00%	108.18%	106.48%	100.00%	-
PBT	78,508	65,510	58,602	45,831	51,360	57,739	56,688	24.17%
YoY %	19.84%	11.79%	27.87%	-10.77%	-11.05%	1.85%	-	-
Horiz. %	138.49%	115.56%	103.38%	80.85%	90.60%	101.85%	100.00%	-
Tax	-17,058	-14,989	-12,496	-9,563	-9,583	-10,113	-9,521	47.35%
YoY %	-13.80%	-19.95%	-30.67%	0.21%	5.24%	-6.22%	-	-
Horiz. %	179.16%	157.43%	131.25%	100.44%	100.65%	106.22%	100.00%	-
NP	61,450	50,521	46,106	36,268	41,777	47,626	47,167	19.22%
YoY %	21.63%	9.58%	27.13%	-13.19%	-12.28%	0.97%	-	-
Horiz. %	130.28%	107.11%	97.75%	76.89%	88.57%	100.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,964	24,018	23,477	16,868	23,419	30,889	30,737	6.86%
YoY %	41.41%	2.30%	39.18%	-27.97%	-24.18%	0.49%	-	-
Horiz. %	110.50%	78.14%	76.38%	54.88%	76.19%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.73%	22.88%	21.32%	20.87%	18.66%	17.52%	16.80%	-
YoY %	-5.03%	7.32%	2.16%	11.84%	6.51%	4.29%	-	-
Horiz. %	129.35%	136.19%	126.90%	124.23%	111.07%	104.29%	100.00%	-
Total Cost	1,089,594	1,097,883	1,116,272	1,105,517	1,071,016	1,047,623	981,456	7.19%
YoY %	-0.75%	-1.65%	0.97%	3.22%	2.23%	6.74%	-	-
Horiz. %	111.02%	111.86%	113.74%	112.64%	109.13%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	347,641	339,146	321,729	306,693	320,245	318,789	301,832	9.84%
YoY %	2.50%	5.41%	4.90%	-4.23%	0.46%	5.62%	-	-
Horiz. %	115.18%	112.36%	106.59%	101.61%	106.10%	105.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	4,166	7,509	3,342	3,342	6,674	3,331	6,666	-26.83%
YoY %	-44.52%	124.69%	0.00%	-49.93%	100.36%	-50.03%	-	-
Horiz. %	62.50%	112.65%	50.14%	50.14%	100.12%	49.97%	100.00%	-
Div Payout %	12.27%	31.27%	14.24%	19.82%	28.50%	10.79%	21.69%	-
YoY %	-60.76%	119.59%	-28.15%	-30.46%	164.13%	-50.25%	-	-
Horiz. %	56.57%	144.17%	65.65%	91.38%	131.40%	49.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	347,641	339,146	321,729	306,693	320,245	318,789	301,832	9.84%
YoY %	2.50%	5.41%	4.90%	-4.23%	0.46%	5.62%	-	-
Horiz. %	115.18%	112.36%	106.59%	101.61%	106.10%	105.62%	100.00%	-
NOSH	166,694	166,673	166,733	166,708	167,142	166,765	166,574	0.04%
YoY %	0.01%	-0.04%	0.01%	-0.26%	0.23%	0.11%	-	-
Horiz. %	100.07%	100.06%	100.10%	100.08%	100.34%	100.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.34%	4.40%	3.97%	3.18%	3.75%	4.35%	4.59%	-
YoY %	21.36%	10.83%	24.84%	-15.20%	-13.79%	-5.23%	-	-
Horiz. %	116.34%	95.86%	86.49%	69.28%	81.70%	94.77%	100.00%	-
ROE	9.77%	7.08%	7.30%	5.50%	7.31%	9.69%	10.18%	-
YoY %	37.99%	-3.01%	32.73%	-24.76%	-24.56%	-4.81%	-	-
Horiz. %	95.97%	69.55%	71.71%	54.03%	71.81%	95.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	690.51	689.02	697.15	684.90	665.77	656.76	617.52	7.71%
YoY %	0.22%	-1.17%	1.79%	2.87%	1.37%	6.35%	-	-
Horiz. %	111.82%	111.58%	112.90%	110.91%	107.81%	106.35%	100.00%	-
EPS	20.38	14.41	14.08	10.12	14.01	18.52	18.45	6.83%
YoY %	41.43%	2.34%	39.13%	-27.77%	-24.35%	0.38%	-	-
Horiz. %	110.46%	78.10%	76.31%	54.85%	75.93%	100.38%	100.00%	-
DPS	2.50	4.50	2.00	2.00	4.00	2.00	4.00	-26.83%
YoY %	-44.44%	125.00%	0.00%	-50.00%	100.00%	-50.00%	-	-
Horiz. %	62.50%	112.50%	50.00%	50.00%	100.00%	50.00%	100.00%	-
NAPS	2.0855	2.0348	1.9296	1.8397	1.916	1.9116	1.812	9.79%
YoY %	2.49%	5.45%	4.89%	-3.98%	0.23%	5.50%	-	-
Horiz. %	115.09%	112.30%	106.49%	101.53%	105.74%	105.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 166,708
RPS	650.48	648.99	656.88	645.25	628.86	618.95	581.30	7.76%
YoY %	0.23%	-1.20%	1.80%	2.61%	1.60%	6.48%	-	-
Horiz. %	111.90%	111.64%	113.00%	111.00%	108.18%	106.48%	100.00%	-
EPS	19.19	13.57	13.27	9.53	13.23	17.46	17.37	6.84%
YoY %	41.41%	2.26%	39.24%	-27.97%	-24.23%	0.52%	-	-
Horiz. %	110.48%	78.12%	76.40%	54.86%	76.17%	100.52%	100.00%	-
DPS	2.35	4.24	1.89	1.89	3.77	1.88	3.77	-26.96%
YoY %	-44.58%	124.34%	0.00%	-49.87%	100.53%	-50.13%	-	-
Horiz. %	62.33%	112.47%	50.13%	50.13%	100.00%	49.87%	100.00%	-
NAPS	1.9646	1.9166	1.8182	1.7332	1.8098	1.8015	1.7057	9.85%
YoY %	2.50%	5.41%	4.90%	-4.23%	0.46%	5.62%	-	-
Horiz. %	115.18%	112.36%	106.60%	101.61%	106.10%	105.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.24	1.04	0.99	0.76	0.80	0.99	1.05	-
P/RPS	0.18	0.15	0.14	0.11	0.12	0.15	0.17	3.87%
YoY %	20.00%	7.14%	27.27%	-8.33%	-20.00%	-11.76%	-	-
Horiz. %	105.88%	88.24%	82.35%	64.71%	70.59%	88.24%	100.00%	-
P/EPS	6.09	7.22	7.03	7.51	5.71	5.34	5.69	4.62%
YoY %	-15.65%	2.70%	-6.39%	31.52%	6.93%	-6.15%	-	-
Horiz. %	107.03%	126.89%	123.55%	131.99%	100.35%	93.85%	100.00%	-
EY	16.43	13.86	14.22	13.31	17.51	18.71	17.57	-4.36%
YoY %	18.54%	-2.53%	6.84%	-23.99%	-6.41%	6.49%	-	-
Horiz. %	93.51%	78.88%	80.93%	75.75%	99.66%	106.49%	100.00%	-
DY	2.02	4.33	2.02	2.63	5.00	2.02	3.81	-34.41%
YoY %	-53.35%	114.36%	-23.19%	-47.40%	147.52%	-46.98%	-	-
Horiz. %	53.02%	113.65%	53.02%	69.03%	131.23%	53.02%	100.00%	-
P/NAPS	0.59	0.51	0.51	0.41	0.42	0.52	0.58	1.14%
YoY %	15.69%	0.00%	24.39%	-2.38%	-19.23%	-10.34%	-	-
Horiz. %	101.72%	87.93%	87.93%	70.69%	72.41%	89.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/11/09	26/08/09	26/05/09	27/02/09	27/11/08	28/08/08	-
Price	1.40	1.11	1.02	0.91	0.82	0.88	1.03	-
P/RPS	0.20	0.16	0.15	0.13	0.12	0.13	0.17	11.41%
YoY %	25.00%	6.67%	15.38%	8.33%	-7.69%	-23.53%	-	-
Horiz. %	117.65%	94.12%	88.24%	76.47%	70.59%	76.47%	100.00%	-
P/EPS	6.87	7.70	7.24	8.99	5.85	4.75	5.58	14.82%
YoY %	-10.78%	6.35%	-19.47%	53.68%	23.16%	-14.87%	-	-
Horiz. %	123.12%	137.99%	129.75%	161.11%	104.84%	85.13%	100.00%	-
EY	14.55	12.98	13.80	11.12	17.09	21.05	17.91	-12.90%
YoY %	12.10%	-5.94%	24.10%	-34.93%	-18.81%	17.53%	-	-
Horiz. %	81.24%	72.47%	77.05%	62.09%	95.42%	117.53%	100.00%	-
DY	1.79	4.05	1.96	2.20	4.88	2.27	3.88	-40.21%
YoY %	-55.80%	106.63%	-10.91%	-54.92%	114.98%	-41.49%	-	-
Horiz. %	46.13%	104.38%	50.52%	56.70%	125.77%	58.51%	100.00%	-
P/NAPS	0.67	0.55	0.53	0.49	0.43	0.46	0.57	11.34%
YoY %	21.82%	3.77%	8.16%	13.95%	-6.52%	-19.30%	-	-
Horiz. %	117.54%	96.49%	92.98%	85.96%	75.44%	80.70%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

PTRANS

PERAK TRANSIT BERHAD

277

HLIND

HONG LEONG INDUSTRIES BHD

269

JCY

JCY INTERNATIONAL BERHAD

207

PBBANK

PUBLIC BANK BHD

131

GENTING

GENTING BHD

119

YTLPOWR

YTL POWER INTERNATIONAL BHD

101

INARI

INARI AMERTRON BERHAD

100

MAYBANK

MALAYAN BANKING BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More