[LHH] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 61.13%
YoY- 7.79%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,734,474 1,258,616 1,166,856 1,153,618 915,320 680,764 659,126 17.49%
PBT 141,214 119,234 112,206 72,848 65,606 8,800 68,256 12.87%
Tax -30,340 -24,070 -22,414 -11,562 -9,366 -5,846 -8,464 23.69%
NP 110,874 95,164 89,792 61,286 56,240 2,954 59,792 10.83%
-
NP to SH 77,230 64,794 60,112 45,812 42,958 -7,188 52,676 6.58%
-
Tax Rate 21.49% 20.19% 19.98% 15.87% 14.28% 66.43% 12.40% -
Total Cost 1,623,600 1,163,452 1,077,064 1,092,332 859,080 677,810 599,334 18.05%
-
Net Worth 443,992 360,835 339,201 318,683 289,249 255,060 228,631 11.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 8,334 - 6,670 - - -
Div Payout % - - 13.87% - 15.53% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 443,992 360,835 339,201 318,683 289,249 255,060 228,631 11.69%
NOSH 177,051 166,737 166,699 166,710 166,762 161,891 151,542 2.62%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.39% 7.56% 7.70% 5.31% 6.14% 0.43% 9.07% -
ROE 17.39% 17.96% 17.72% 14.38% 14.85% -2.82% 23.04% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 979.64 754.85 699.97 691.99 548.88 420.51 434.95 14.48%
EPS 43.62 38.86 36.06 27.48 25.76 -4.44 34.76 3.85%
DPS 0.00 0.00 5.00 0.00 4.00 0.00 0.00 -
NAPS 2.5077 2.1641 2.0348 1.9116 1.7345 1.5755 1.5087 8.83%
Adjusted Per Share Value based on latest NOSH - 166,870
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 980.19 711.27 659.42 651.93 517.27 384.71 372.49 17.48%
EPS 43.64 36.62 33.97 25.89 24.28 -4.06 29.77 6.57%
DPS 0.00 0.00 4.71 0.00 3.77 0.00 0.00 -
NAPS 2.5091 2.0392 1.9169 1.8009 1.6346 1.4414 1.292 11.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.54 1.61 1.04 0.99 1.35 1.26 1.13 -
P/RPS 0.16 0.21 0.15 0.14 0.25 0.30 0.26 -7.76%
P/EPS 3.53 4.14 2.88 3.60 5.24 -28.38 3.25 1.38%
EY 28.32 24.14 34.67 27.76 19.08 -3.52 30.76 -1.36%
DY 0.00 0.00 4.81 0.00 2.96 0.00 0.00 -
P/NAPS 0.61 0.74 0.51 0.52 0.78 0.80 0.75 -3.38%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 24/11/09 27/11/08 02/11/07 28/11/06 29/11/05 -
Price 1.68 1.67 1.11 0.88 1.40 1.22 1.03 -
P/RPS 0.17 0.22 0.16 0.13 0.26 0.29 0.24 -5.58%
P/EPS 3.85 4.30 3.08 3.20 5.43 -27.48 2.96 4.47%
EY 25.96 23.27 32.49 31.23 18.40 -3.64 33.75 -4.27%
DY 0.00 0.00 4.50 0.00 2.86 0.00 0.00 -
P/NAPS 0.67 0.77 0.55 0.46 0.81 0.77 0.68 -0.24%

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