[LHH] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -105.89%
YoY- 93.76%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 739,526 654,627 682,582 552,501 500,598 575,933 517,772 6.11%
PBT 17,948 34,357 29,802 8,327 -21,442 20,130 530 79.82%
Tax -5,516 -8,805 -9,752 -9,934 -4,323 -6,709 1,497 -
NP 12,432 25,552 20,050 -1,607 -25,765 13,421 2,027 35.27%
-
NP to SH 3,541 21,328 20,050 -1,607 -25,765 13,421 2,027 9.73%
-
Tax Rate 30.73% 25.63% 32.72% 119.30% - 33.33% -282.45% -
Total Cost 727,094 629,075 662,532 554,108 526,363 562,512 515,745 5.88%
-
Net Worth 263,624 249,341 239,063 172,304 168,168 197,766 177,096 6.85%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,643 7,578 6,064 - - - - -
Div Payout % 46.41% 35.53% 30.25% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 263,624 249,341 239,063 172,304 168,168 197,766 177,096 6.85%
NOSH 164,343 151,566 151,613 151,810 151,598 151,649 152,183 1.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.68% 3.90% 2.94% -0.29% -5.15% 2.33% 0.39% -
ROE 1.34% 8.55% 8.39% -0.93% -15.32% 6.79% 1.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 449.99 431.91 450.21 363.94 330.21 379.78 340.23 4.76%
EPS 2.15 14.07 13.23 -1.06 -17.00 8.85 1.34 8.19%
DPS 1.00 5.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.6041 1.6451 1.5768 1.135 1.1093 1.3041 1.1637 5.49%
Adjusted Per Share Value based on latest NOSH - 151,526
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 417.92 369.94 385.74 312.23 282.90 325.47 292.60 6.11%
EPS 2.00 12.05 11.33 -0.91 -14.56 7.58 1.15 9.65%
DPS 0.93 4.28 3.43 0.00 0.00 0.00 0.00 -
NAPS 1.4898 1.4091 1.351 0.9737 0.9504 1.1176 1.0008 6.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 1.17 1.75 0.90 1.71 0.73 1.09 0.00 -
P/RPS 0.26 0.41 0.20 0.47 0.22 0.29 0.00 -
P/EPS 54.30 12.44 6.81 -161.54 -4.30 12.32 0.00 -
EY 1.84 8.04 14.69 -0.62 -23.28 8.12 0.00 -
DY 0.85 2.86 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.06 0.57 1.51 0.66 0.84 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 16/06/06 30/05/05 26/05/04 30/05/03 07/06/02 31/05/01 -
Price 1.12 1.67 0.89 1.18 0.70 1.04 0.00 -
P/RPS 0.25 0.39 0.20 0.32 0.21 0.27 0.00 -
P/EPS 51.98 11.87 6.73 -111.47 -4.12 11.75 0.00 -
EY 1.92 8.43 14.86 -0.90 -24.28 8.51 0.00 -
DY 0.89 2.99 4.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.02 0.56 1.04 0.63 0.80 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