[LONBISC] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 12.18%
YoY- 31.83%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 156,112 121,052 96,956 91,388 67,044 55,348 41,168 24.85%
PBT 12,972 15,520 18,964 18,724 12,388 11,440 7,420 9.74%
Tax -3,008 -3,728 -5,240 -5,820 -2,600 -2,028 -400 39.92%
NP 9,964 11,792 13,724 12,904 9,788 9,412 7,020 6.00%
-
NP to SH 9,964 11,792 13,588 12,904 9,788 9,412 7,020 6.00%
-
Tax Rate 23.19% 24.02% 27.63% 31.08% 20.99% 17.73% 5.39% -
Total Cost 146,148 109,260 83,232 78,484 57,256 45,936 34,148 27.39%
-
Net Worth 126,779 130,676 117,971 102,489 95,161 73,531 63,419 12.22%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,594 - - - - - - -
Div Payout % 76.21% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 126,779 130,676 117,971 102,489 95,161 73,531 63,419 12.22%
NOSH 63,708 77,783 71,066 68,784 67,972 58,825 39,886 8.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.38% 9.74% 14.15% 14.12% 14.60% 17.01% 17.05% -
ROE 7.86% 9.02% 11.52% 12.59% 10.29% 12.80% 11.07% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 245.04 155.63 136.43 132.86 98.63 94.09 103.21 15.48%
EPS 15.64 15.16 19.12 18.76 14.40 16.00 17.60 -1.94%
DPS 11.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.68 1.66 1.49 1.40 1.25 1.59 3.80%
Adjusted Per Share Value based on latest NOSH - 68,784
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.69 41.63 33.34 31.43 23.06 19.03 14.16 24.84%
EPS 3.43 4.06 4.67 4.44 3.37 3.24 2.41 6.05%
DPS 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.436 0.4494 0.4057 0.3525 0.3273 0.2529 0.2181 12.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.89 1.33 1.84 2.10 2.13 2.12 1.99 -
P/RPS 0.36 0.85 1.35 1.58 2.16 2.25 1.93 -24.39%
P/EPS 5.69 8.77 9.62 11.19 14.79 13.25 11.31 -10.80%
EY 17.57 11.40 10.39 8.93 6.76 7.55 8.84 12.11%
DY 13.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.79 1.11 1.41 1.52 1.70 1.25 -15.64%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 26/11/07 30/11/06 31/10/05 29/11/04 14/11/03 21/10/02 -
Price 0.78 1.28 1.85 2.00 2.33 2.36 2.02 -
P/RPS 0.32 0.82 1.36 1.51 2.36 2.51 1.96 -26.05%
P/EPS 4.99 8.44 9.68 10.66 16.18 14.75 11.48 -12.95%
EY 20.05 11.84 10.34 9.38 6.18 6.78 8.71 14.89%
DY 15.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.76 1.11 1.34 1.66 1.89 1.27 -17.84%

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