[LHH] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	1,142,938	1,141,785	976,100	739,526	654,627	682,582	552,501	12.87%
YoY %	0.10%	16.97%	31.99%	12.97%	-4.10%	23.54%	-	-
Horiz. %	206.87%	206.66%	176.67%	133.85%	118.48%	123.54%	100.00%	-
PBT	67,686	45,831	54,118	17,948	34,357	29,802	8,327	41.77%
YoY %	47.69%	-15.31%	201.53%	-47.76%	15.28%	257.90%	-	-
Horiz. %	812.85%	550.39%	649.91%	215.54%	412.60%	357.90%	100.00%	-
Tax	-10,555	-9,563	-9,015	-5,516	-8,805	-9,752	-9,934	1.01%
YoY %	-10.37%	-6.08%	-63.43%	37.35%	9.71%	1.83%	-	-
Horiz. %	106.25%	96.27%	90.75%	55.53%	88.63%	98.17%	100.00%	-
NP	57,131	36,268	45,103	12,432	25,552	20,050	-1,607	-
YoY %	57.52%	-19.59%	262.80%	-51.35%	27.44%	1,347.67%	-	-
Horiz. %	-3,555.13%	-2,256.88%	-2,806.66%	-773.62%	-1,590.04%	-1,247.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,118	16,868	29,462	3,541	21,328	20,050	-1,607	-
YoY %	102.26%	-42.75%	732.02%	-83.40%	6.37%	1,347.67%	-	-
Horiz. %	-2,123.09%	-1,049.66%	-1,833.35%	-220.35%	-1,327.19%	-1,247.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.59%	20.87%	16.66%	30.73%	25.63%	32.72%	119.30%	-
YoY %	-25.30%	25.27%	-45.79%	19.90%	-21.67%	-72.57%	-	-
Horiz. %	13.07%	17.49%	13.96%	25.76%	21.48%	27.43%	100.00%	-
Total Cost	1,085,807	1,105,517	930,997	727,094	629,075	662,532	554,108	11.85%
YoY %	-1.78%	18.75%	28.04%	15.58%	-5.05%	19.57%	-	-
Horiz. %	195.96%	199.51%	168.02%	131.22%	113.53%	119.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	336,543	307,822	294,033	263,624	249,341	239,063	172,304	11.79%
YoY %	9.33%	4.69%	11.53%	5.73%	4.30%	38.74%	-	-
Horiz. %	195.32%	178.65%	170.65%	153.00%	144.71%	138.74%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	4,167	3,335	6,668	1,643	7,578	6,064	-	-
YoY %	24.95%	-49.99%	305.84%	-78.32%	24.97%	0.00%	-	-
Horiz. %	68.72%	55.00%	109.96%	27.09%	124.97%	100.00%	-	-
Div Payout %	12.21%	19.77%	22.63%	46.41%	35.53%	30.25%	-	-
YoY %	-38.24%	-12.64%	-51.24%	30.62%	17.45%	0.00%	-	-
Horiz. %	40.36%	65.36%	74.81%	153.42%	117.45%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	336,543	307,822	294,033	263,624	249,341	239,063	172,304	11.79%
YoY %	9.33%	4.69%	11.53%	5.73%	4.30%	38.74%	-	-
Horiz. %	195.32%	178.65%	170.65%	153.00%	144.71%	138.74%	100.00%	-
NOSH	166,688	166,769	166,704	164,343	151,566	151,613	151,810	1.56%
YoY %	-0.05%	0.04%	1.44%	8.43%	-0.03%	-0.13%	-	-
Horiz. %	109.80%	109.85%	109.81%	108.26%	99.84%	99.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.00%	3.18%	4.62%	1.68%	3.90%	2.94%	-0.29%	-
YoY %	57.23%	-31.17%	175.00%	-56.92%	32.65%	1,113.79%	-	-
Horiz. %	-1,724.14%	-1,096.55%	-1,593.10%	-579.31%	-1,344.83%	-1,013.79%	100.00%	-
ROE	10.14%	5.48%	10.02%	1.34%	8.55%	8.39%	-0.93%	-
YoY %	85.04%	-45.31%	647.76%	-84.33%	1.91%	1,002.15%	-	-
Horiz. %	-1,090.32%	-589.25%	-1,077.42%	-144.09%	-919.35%	-902.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	685.67	684.65	585.53	449.99	431.91	450.21	363.94	11.12%
YoY %	0.15%	16.93%	30.12%	4.19%	-4.06%	23.70%	-	-
Horiz. %	188.40%	188.12%	160.89%	123.64%	118.68%	123.70%	100.00%	-
EPS	20.46	10.12	17.67	2.15	14.07	13.23	-1.06	-
YoY %	102.17%	-42.73%	721.86%	-84.72%	6.35%	1,348.11%	-	-
Horiz. %	-1,930.19%	-954.72%	-1,666.98%	-202.83%	-1,327.36%	-1,248.11%	100.00%	-
DPS	2.50	2.00	4.00	1.00	5.00	4.00	0.00	-
YoY %	25.00%	-50.00%	300.00%	-80.00%	25.00%	0.00%	-	-
Horiz. %	62.50%	50.00%	100.00%	25.00%	125.00%	100.00%	-	-
NAPS	2.019	1.8458	1.7638	1.6041	1.6451	1.5768	1.135	10.07%
YoY %	9.38%	4.65%	9.96%	-2.49%	4.33%	38.93%	-	-
Horiz. %	177.89%	162.63%	155.40%	141.33%	144.94%	138.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 167,777
RPS	645.90	645.25	551.62	417.92	369.94	385.74	312.23	12.87%
YoY %	0.10%	16.97%	31.99%	12.97%	-4.10%	23.54%	-	-
Horiz. %	206.87%	206.66%	176.67%	133.85%	118.48%	123.54%	100.00%	-
EPS	19.28	9.53	16.65	2.00	12.05	11.33	-0.91	-
YoY %	102.31%	-42.76%	732.50%	-83.40%	6.35%	1,345.05%	-	-
Horiz. %	-2,118.68%	-1,047.25%	-1,829.67%	-219.78%	-1,324.18%	-1,245.05%	100.00%	-
DPS	2.35	1.88	3.77	0.93	4.28	3.43	0.00	-
YoY %	25.00%	-50.13%	305.38%	-78.27%	24.78%	0.00%	-	-
Horiz. %	68.51%	54.81%	109.91%	27.11%	124.78%	100.00%	-	-
NAPS	1.9019	1.7396	1.6616	1.4898	1.4091	1.351	0.9737	11.79%
YoY %	9.33%	4.69%	11.53%	5.73%	4.30%	38.75%	-	-
Horiz. %	195.33%	178.66%	170.65%	153.00%	144.72%	138.75%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.40	0.76	1.05	1.17	1.75	0.90	1.71	-
P/RPS	0.20	0.11	0.18	0.26	0.41	0.20	0.47	-13.26%
YoY %	81.82%	-38.89%	-30.77%	-36.59%	105.00%	-57.45%	-	-
Horiz. %	42.55%	23.40%	38.30%	55.32%	87.23%	42.55%	100.00%	-
P/EPS	6.84	7.51	5.94	54.30	12.44	6.81	-161.54	-
YoY %	-8.92%	26.43%	-89.06%	336.50%	82.67%	104.22%	-	-
Horiz. %	-4.23%	-4.65%	-3.68%	-33.61%	-7.70%	-4.22%	100.00%	-
EY	14.62	13.31	16.83	1.84	8.04	14.69	-0.62	-
YoY %	9.84%	-20.92%	814.67%	-77.11%	-45.27%	2,469.35%	-	-
Horiz. %	-2,358.06%	-2,146.77%	-2,714.52%	-296.77%	-1,296.77%	-2,369.35%	100.00%	-
DY	1.79	2.63	3.81	0.85	2.86	4.44	0.00	-
YoY %	-31.94%	-30.97%	348.24%	-70.28%	-35.59%	0.00%	-	-
Horiz. %	40.32%	59.23%	85.81%	19.14%	64.41%	100.00%	-	-
P/NAPS	0.69	0.41	0.60	0.73	1.06	0.57	1.51	-12.23%
YoY %	68.29%	-31.67%	-17.81%	-31.13%	85.96%	-62.25%	-	-
Horiz. %	45.70%	27.15%	39.74%	48.34%	70.20%	37.75%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	26/05/09	29/05/08	31/05/07	16/06/06	30/05/05	26/05/04	-
Price	1.19	0.91	1.15	1.12	1.67	0.89	1.18	-
P/RPS	0.17	0.13	0.20	0.25	0.39	0.20	0.32	-10.00%
YoY %	30.77%	-35.00%	-20.00%	-35.90%	95.00%	-37.50%	-	-
Horiz. %	53.12%	40.62%	62.50%	78.12%	121.88%	62.50%	100.00%	-
P/EPS	5.81	9.00	6.51	51.98	11.87	6.73	-111.47	-
YoY %	-35.44%	38.25%	-87.48%	337.91%	76.37%	106.04%	-	-
Horiz. %	-5.21%	-8.07%	-5.84%	-46.63%	-10.65%	-6.04%	100.00%	-
EY	17.20	11.11	15.37	1.92	8.43	14.86	-0.90	-
YoY %	54.82%	-27.72%	700.52%	-77.22%	-43.27%	1,751.11%	-	-
Horiz. %	-1,911.11%	-1,234.44%	-1,707.78%	-213.33%	-936.67%	-1,651.11%	100.00%	-
DY	2.10	2.20	3.48	0.89	2.99	4.49	0.00	-
YoY %	-4.55%	-36.78%	291.01%	-70.23%	-33.41%	0.00%	-	-
Horiz. %	46.77%	49.00%	77.51%	19.82%	66.59%	100.00%	-	-
P/NAPS	0.59	0.49	0.65	0.70	1.02	0.56	1.04	-9.01%
YoY %	20.41%	-24.62%	-7.14%	-31.37%	82.14%	-46.15%	-	-
Horiz. %	56.73%	47.12%	62.50%	67.31%	98.08%	53.85%	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