[LCTH] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 26.97%
YoY--%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 331,324 306,490 287,493 215,292 154,487 79,635 0 -
PBT 49,870 52,933 59,566 48,280 37,230 21,096 0 -
Tax -11,655 -9,358 -7,084 -5,188 -3,290 -2,783 0 -
NP 38,215 43,575 52,482 43,092 33,940 18,313 0 -
-
NP to SH 38,215 43,575 52,482 43,092 33,940 18,313 0 -
-
Tax Rate 23.37% 17.68% 11.89% 10.75% 8.84% 13.19% - -
Total Cost 293,109 262,915 235,011 172,200 120,547 61,322 0 -
-
Net Worth 282,192 281,580 275,121 269,176 229,387 132,108 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 35,998 24,216 12,233 28,673 28,673 - - -
Div Payout % 94.20% 55.57% 23.31% 66.54% 84.48% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 282,192 281,580 275,121 269,176 229,387 132,108 0 -
NOSH 600,409 599,108 598,089 598,169 477,889 455,547 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.53% 14.22% 18.26% 20.02% 21.97% 23.00% 0.00% -
ROE 13.54% 15.48% 19.08% 16.01% 14.80% 13.86% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.18 51.16 48.07 35.99 32.33 17.48 0.00 -
EPS 6.36 7.27 8.77 7.20 7.10 4.02 0.00 -
DPS 6.00 4.04 2.05 4.79 6.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.45 0.48 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 598,169
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.03 85.14 79.86 59.80 42.91 22.12 0.00 -
EPS 10.62 12.10 14.58 11.97 9.43 5.09 0.00 -
DPS 10.00 6.73 3.40 7.96 7.96 0.00 0.00 -
NAPS 0.7839 0.7822 0.7642 0.7477 0.6372 0.367 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 1.08 1.39 1.84 2.00 2.28 0.00 0.00 -
P/RPS 1.96 2.72 3.83 5.56 7.05 0.00 0.00 -
P/EPS 16.97 19.11 20.97 27.76 32.10 0.00 0.00 -
EY 5.89 5.23 4.77 3.60 3.11 0.00 0.00 -
DY 5.56 2.91 1.11 2.40 2.63 0.00 0.00 -
P/NAPS 2.30 2.96 4.00 4.44 4.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 27/10/05 29/07/05 - - - - -
Price 1.20 0.97 1.56 0.00 0.00 0.00 0.00 -
P/RPS 2.17 1.90 3.25 0.00 0.00 0.00 0.00 -
P/EPS 18.85 13.34 17.78 0.00 0.00 0.00 0.00 -
EY 5.30 7.50 5.62 0.00 0.00 0.00 0.00 -
DY 5.00 4.17 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.06 3.39 0.00 0.00 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