[LHH] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Announcement Date
16-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -63.16%
YoY- 6.37%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,141,785 976,100 739,526 654,627 682,582 552,501 500,598 14.71%
PBT 45,831 54,118 17,948 34,357 29,802 8,327 -21,442 -
Tax -9,563 -9,015 -5,516 -8,805 -9,752 -9,934 -4,323 14.13%
NP 36,268 45,103 12,432 25,552 20,050 -1,607 -25,765 -
-
NP to SH 16,868 29,462 3,541 21,328 20,050 -1,607 -25,765 -
-
Tax Rate 20.87% 16.66% 30.73% 25.63% 32.72% 119.30% - -
Total Cost 1,105,517 930,997 727,094 629,075 662,532 554,108 526,363 13.15%
-
Net Worth 307,822 294,033 263,624 249,341 239,063 172,304 168,168 10.59%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,335 6,668 1,643 7,578 6,064 - - -
Div Payout % 19.77% 22.63% 46.41% 35.53% 30.25% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 307,822 294,033 263,624 249,341 239,063 172,304 168,168 10.59%
NOSH 166,769 166,704 164,343 151,566 151,613 151,810 151,598 1.60%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.18% 4.62% 1.68% 3.90% 2.94% -0.29% -5.15% -
ROE 5.48% 10.02% 1.34% 8.55% 8.39% -0.93% -15.32% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 684.65 585.53 449.99 431.91 450.21 363.94 330.21 12.90%
EPS 10.12 17.67 2.15 14.07 13.23 -1.06 -17.00 -
DPS 2.00 4.00 1.00 5.00 4.00 0.00 0.00 -
NAPS 1.8458 1.7638 1.6041 1.6451 1.5768 1.135 1.1093 8.84%
Adjusted Per Share Value based on latest NOSH - 151,616
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 645.25 551.62 417.92 369.94 385.74 312.23 282.90 14.71%
EPS 9.53 16.65 2.00 12.05 11.33 -0.91 -14.56 -
DPS 1.88 3.77 0.93 4.28 3.43 0.00 0.00 -
NAPS 1.7396 1.6616 1.4898 1.4091 1.351 0.9737 0.9504 10.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.76 1.05 1.17 1.75 0.90 1.71 0.73 -
P/RPS 0.11 0.18 0.26 0.41 0.20 0.47 0.22 -10.90%
P/EPS 7.51 5.94 54.30 12.44 6.81 -161.54 -4.30 -
EY 13.31 16.83 1.84 8.04 14.69 -0.62 -23.28 -
DY 2.63 3.81 0.85 2.86 4.44 0.00 0.00 -
P/NAPS 0.41 0.60 0.73 1.06 0.57 1.51 0.66 -7.62%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 29/05/08 31/05/07 16/06/06 30/05/05 26/05/04 30/05/03 -
Price 0.91 1.15 1.12 1.67 0.89 1.18 0.70 -
P/RPS 0.13 0.20 0.25 0.39 0.20 0.32 0.21 -7.67%
P/EPS 9.00 6.51 51.98 11.87 6.73 -111.47 -4.12 -
EY 11.11 15.37 1.92 8.43 14.86 -0.90 -24.28 -
DY 2.20 3.48 0.89 2.99 4.49 0.00 0.00 -
P/NAPS 0.49 0.65 0.70 1.02 0.56 1.04 0.63 -4.09%

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