[LCTH] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	312,987	329,288	341,806	345,880	331,324	306,490	287,493	5.81%
YoY %	-4.95%	-3.66%	-1.18%	4.39%	8.10%	6.61%	-	-
Horiz. %	108.87%	114.54%	118.89%	120.31%	115.25%	106.61%	100.00%	-
PBT	34,319	40,488	43,885	47,185	49,870	52,933	59,566	-30.69%
YoY %	-15.24%	-7.74%	-6.99%	-5.38%	-5.79%	-11.14%	-	-
Horiz. %	57.62%	67.97%	73.67%	79.21%	83.72%	88.86%	100.00%	-
Tax	-2,676	-5,534	-9,654	-10,330	-11,655	-9,358	-7,084	-47.65%
YoY %	51.64%	42.68%	6.54%	11.37%	-24.55%	-32.10%	-	-
Horiz. %	37.78%	78.12%	136.28%	145.82%	164.53%	132.10%	100.00%	-
NP	31,643	34,954	34,231	36,855	38,215	43,575	52,482	-28.56%
YoY %	-9.47%	2.11%	-7.12%	-3.56%	-12.30%	-16.97%	-	-
Horiz. %	60.29%	66.60%	65.22%	70.22%	72.82%	83.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,643	34,954	34,231	36,855	38,215	43,575	52,482	-28.56%
YoY %	-9.47%	2.11%	-7.12%	-3.56%	-12.30%	-16.97%	-	-
Horiz. %	60.29%	66.60%	65.22%	70.22%	72.82%	83.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.80%	13.67%	22.00%	21.89%	23.37%	17.68%	11.89%	-
YoY %	-42.94%	-37.86%	0.50%	-6.33%	32.18%	48.70%	-	-
Horiz. %	65.60%	114.97%	185.03%	184.10%	196.55%	148.70%	100.00%	-
Total Cost	281,344	294,334	307,575	309,025	293,109	262,915	235,011	12.70%
YoY %	-4.41%	-4.30%	-0.47%	5.43%	11.48%	11.87%	-	-
Horiz. %	119.72%	125.24%	130.88%	131.49%	124.72%	111.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,837	281,694	275,430	275,716	282,192	281,580	275,121	1.61%
YoY %	0.05%	2.27%	-0.10%	-2.29%	0.22%	2.35%	-	-
Horiz. %	102.44%	102.39%	100.11%	100.22%	102.57%	102.35%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	35,961	47,984	47,979	41,992	35,998	24,216	12,233	104.80%
YoY %	-25.06%	0.01%	14.26%	16.65%	48.65%	97.96%	-	-
Horiz. %	293.97%	392.25%	392.21%	343.27%	294.27%	197.96%	100.00%	-
Div Payout %	113.65%	137.28%	140.17%	113.94%	94.20%	55.57%	23.31%	-
YoY %	-17.21%	-2.06%	23.02%	20.96%	69.52%	138.40%	-	-
Horiz. %	487.56%	588.93%	601.33%	488.80%	404.12%	238.40%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	281,837	281,694	275,430	275,716	282,192	281,580	275,121	1.61%
YoY %	0.05%	2.27%	-0.10%	-2.29%	0.22%	2.35%	-	-
Horiz. %	102.44%	102.39%	100.11%	100.22%	102.57%	102.35%	100.00%	-
NOSH	599,655	599,349	598,761	599,384	600,409	599,108	598,089	0.17%
YoY %	0.05%	0.10%	-0.10%	-0.17%	0.22%	0.17%	-	-
Horiz. %	100.26%	100.21%	100.11%	100.22%	100.39%	100.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	10.11%	10.62%	10.01%	10.66%	11.53%	14.22%	18.26%	-
YoY %	-4.80%	6.09%	-6.10%	-7.55%	-18.92%	-22.12%	-	-
Horiz. %	55.37%	58.16%	54.82%	58.38%	63.14%	77.88%	100.00%	-
ROE	11.23%	12.41%	12.43%	13.37%	13.54%	15.48%	19.08%	-
YoY %	-9.51%	-0.16%	-7.03%	-1.26%	-12.53%	-18.87%	-	-
Horiz. %	58.86%	65.04%	65.15%	70.07%	70.96%	81.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	52.19	54.94	57.09	57.71	55.18	51.16	48.07	5.61%
YoY %	-5.01%	-3.77%	-1.07%	4.58%	7.86%	6.43%	-	-
Horiz. %	108.57%	114.29%	118.76%	120.05%	114.79%	106.43%	100.00%	-
EPS	5.28	5.83	5.72	6.15	6.36	7.27	8.77	-28.63%
YoY %	-9.43%	1.92%	-6.99%	-3.30%	-12.52%	-17.10%	-	-
Horiz. %	60.21%	66.48%	65.22%	70.13%	72.52%	82.90%	100.00%	-
DPS	6.00	8.00	8.00	7.00	6.00	4.04	2.05	104.21%
YoY %	-25.00%	0.00%	14.29%	16.67%	48.51%	97.07%	-	-
Horiz. %	292.68%	390.24%	390.24%	341.46%	292.68%	197.07%	100.00%	-
NAPS	0.47	0.47	0.46	0.46	0.47	0.47	0.46	1.44%
YoY %	0.00%	2.17%	0.00%	-2.13%	0.00%	2.17%	-	-
Horiz. %	102.17%	102.17%	100.00%	100.00%	102.17%	102.17%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 599,384
RPS	86.94	91.47	94.95	96.08	92.03	85.14	79.86	5.80%
YoY %	-4.95%	-3.67%	-1.18%	4.40%	8.09%	6.61%	-	-
Horiz. %	108.87%	114.54%	118.90%	120.31%	115.24%	106.61%	100.00%	-
EPS	8.79	9.71	9.51	10.24	10.62	12.10	14.58	-28.56%
YoY %	-9.47%	2.10%	-7.13%	-3.58%	-12.23%	-17.01%	-	-
Horiz. %	60.29%	66.60%	65.23%	70.23%	72.84%	82.99%	100.00%	-
DPS	9.99	13.33	13.33	11.66	10.00	6.73	3.40	104.74%
YoY %	-25.06%	0.00%	14.32%	16.60%	48.59%	97.94%	-	-
Horiz. %	293.82%	392.06%	392.06%	342.94%	294.12%	197.94%	100.00%	-
NAPS	0.7829	0.7825	0.7651	0.7659	0.7839	0.7822	0.7642	1.62%
YoY %	0.05%	2.27%	-0.10%	-2.30%	0.22%	2.36%	-	-
Horiz. %	102.45%	102.39%	100.12%	100.22%	102.58%	102.36%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.01	1.04	1.03	1.21	1.08	1.39	1.84	-
P/RPS	1.94	1.89	1.80	2.10	1.96	2.72	3.83	-36.37%
YoY %	2.65%	5.00%	-14.29%	7.14%	-27.94%	-28.98%	-	-
Horiz. %	50.65%	49.35%	47.00%	54.83%	51.17%	71.02%	100.00%	-
P/EPS	19.14	17.83	18.02	19.68	16.97	19.11	20.97	-5.89%
YoY %	7.35%	-1.05%	-8.43%	15.97%	-11.20%	-8.87%	-	-
Horiz. %	91.27%	85.03%	85.93%	93.85%	80.93%	91.13%	100.00%	-
EY	5.22	5.61	5.55	5.08	5.89	5.23	4.77	6.17%
YoY %	-6.95%	1.08%	9.25%	-13.75%	12.62%	9.64%	-	-
Horiz. %	109.43%	117.61%	116.35%	106.50%	123.48%	109.64%	100.00%	-
DY	5.94	7.69	7.77	5.79	5.56	2.91	1.11	205.01%
YoY %	-22.76%	-1.03%	34.20%	4.14%	91.07%	162.16%	-	-
Horiz. %	535.14%	692.79%	700.00%	521.62%	500.90%	262.16%	100.00%	-
P/NAPS	2.15	2.21	2.24	2.63	2.30	2.96	4.00	-33.81%
YoY %	-2.71%	-1.34%	-14.83%	14.35%	-22.30%	-26.00%	-	-
Horiz. %	53.75%	55.25%	56.00%	65.75%	57.50%	74.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	14/02/07	08/11/06	27/07/06	03/05/06	16/02/06	27/10/05	29/07/05	-
Price	1.20	0.99	1.03	1.11	1.20	0.97	1.56	-
P/RPS	2.30	1.80	1.80	1.92	2.17	1.90	3.25	-20.53%
YoY %	27.78%	0.00%	-6.25%	-11.52%	14.21%	-41.54%	-	-
Horiz. %	70.77%	55.38%	55.38%	59.08%	66.77%	58.46%	100.00%	-
P/EPS	22.74	16.98	18.02	18.05	18.85	13.34	17.78	17.77%
YoY %	33.92%	-5.77%	-0.17%	-4.24%	41.30%	-24.97%	-	-
Horiz. %	127.90%	95.50%	101.35%	101.52%	106.02%	75.03%	100.00%	-
EY	4.40	5.89	5.55	5.54	5.30	7.50	5.62	-15.01%
YoY %	-25.30%	6.13%	0.18%	4.53%	-29.33%	33.45%	-	-
Horiz. %	78.29%	104.80%	98.75%	98.58%	94.31%	133.45%	100.00%	-
DY	5.00	8.08	7.77	6.31	5.00	4.17	1.31	143.63%
YoY %	-38.12%	3.99%	23.14%	26.20%	19.90%	218.32%	-	-
Horiz. %	381.68%	616.79%	593.13%	481.68%	381.68%	318.32%	100.00%	-
P/NAPS	2.55	2.11	2.24	2.41	2.55	2.06	3.39	-17.24%
YoY %	20.85%	-5.80%	-7.05%	-5.49%	23.79%	-39.23%	-	-
Horiz. %	75.22%	62.24%	66.08%	71.09%	75.22%	60.77%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos