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

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -16.97%
YoY- 137.95%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 341,806 345,880 331,324 306,490 287,493 215,292 154,487 70.04%
PBT 43,885 47,185 49,870 52,933 59,566 48,280 37,230 11.62%
Tax -9,654 -10,330 -11,655 -9,358 -7,084 -5,188 -3,290 105.36%
NP 34,231 36,855 38,215 43,575 52,482 43,092 33,940 0.57%
-
NP to SH 34,231 36,855 38,215 43,575 52,482 43,092 33,940 0.57%
-
Tax Rate 22.00% 21.89% 23.37% 17.68% 11.89% 10.75% 8.84% -
Total Cost 307,575 309,025 293,109 262,915 235,011 172,200 120,547 87.04%
-
Net Worth 275,430 275,716 282,192 281,580 275,121 269,176 229,387 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 47,979 41,992 35,998 24,216 12,233 28,673 28,673 41.07%
Div Payout % 140.17% 113.94% 94.20% 55.57% 23.31% 66.54% 84.48% -
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 275,430 275,716 282,192 281,580 275,121 269,176 229,387 13.00%
NOSH 598,761 599,384 600,409 599,108 598,089 598,169 477,889 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 10.01% 10.66% 11.53% 14.22% 18.26% 20.02% 21.97% -
ROE 12.43% 13.37% 13.54% 15.48% 19.08% 16.01% 14.80% -
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 57.09 57.71 55.18 51.16 48.07 35.99 32.33 46.24%
EPS 5.72 6.15 6.36 7.27 8.77 7.20 7.10 -13.45%
DPS 8.00 7.00 6.00 4.04 2.05 4.79 6.00 21.20%
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 94.95 96.08 92.03 85.14 79.86 59.80 42.91 70.05%
EPS 9.51 10.24 10.62 12.10 14.58 11.97 9.43 0.56%
DPS 13.33 11.66 10.00 6.73 3.40 7.96 7.96 41.15%
NAPS 0.7651 0.7659 0.7839 0.7822 0.7642 0.7477 0.6372 13.00%
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 1.80 2.10 1.96 2.72 3.83 5.56 7.05 -59.85%
P/EPS 18.02 19.68 16.97 19.11 20.97 27.76 32.10 -32.02%
EY 5.55 5.08 5.89 5.23 4.77 3.60 3.11 47.28%
DY 7.77 5.79 5.56 2.91 1.11 2.40 2.63 106.30%
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 - - -
Price 1.03 1.11 1.20 0.97 1.56 0.00 0.00 -
P/RPS 1.80 1.92 2.17 1.90 3.25 0.00 0.00 -
P/EPS 18.02 18.05 18.85 13.34 17.78 0.00 0.00 -
EY 5.55 5.54 5.30 7.50 5.62 0.00 0.00 -
DY 7.77 6.31 5.00 4.17 1.31 0.00 0.00 -
P/NAPS 2.24 2.41 2.55 2.06 3.39 0.00 0.00 -

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
Post a Comment