[LHH] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -123.55%
YoY- -138.24%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 280,607 260,014 207,491 160,540 157,827 152,211 127,886 13.97%
PBT 26,230 13,459 10,889 -2,210 16,253 -8,761 6,800 25.20%
Tax -6,144 -3,211 -2,705 -512 -1,248 -1,963 -2,326 17.55%
NP 20,086 10,248 8,184 -2,722 15,005 -10,724 4,474 28.41%
-
NP to SH 13,222 6,613 5,338 -5,023 13,136 -10,724 4,474 19.77%
-
Tax Rate 23.42% 23.86% 24.84% - 7.68% - 34.21% -
Total Cost 260,521 249,766 199,307 163,262 142,822 162,935 123,412 13.24%
-
Net Worth 321,729 301,832 272,755 245,297 215,312 165,903 172,180 10.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 321,729 301,832 272,755 245,297 215,312 165,903 172,180 10.97%
NOSH 166,733 166,574 166,812 156,479 151,510 151,468 151,661 1.59%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.16% 3.94% 3.94% -1.70% 9.51% -7.05% 3.50% -
ROE 4.11% 2.19% 1.96% -2.05% 6.10% -6.46% 2.60% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 168.30 156.09 124.39 102.59 104.17 100.49 84.32 12.19%
EPS 7.93 3.97 3.20 -3.21 8.67 -7.08 2.95 17.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9296 1.812 1.6351 1.5676 1.4211 1.0953 1.1353 9.23%
Adjusted Per Share Value based on latest NOSH - 156,479
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 158.58 146.94 117.26 90.72 89.19 86.02 72.27 13.98%
EPS 7.47 3.74 3.02 -2.84 7.42 -6.06 2.53 19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8182 1.7057 1.5414 1.3862 1.2168 0.9376 0.973 10.97%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.99 1.05 1.16 1.95 1.01 1.15 0.81 -
P/RPS 0.59 0.67 0.93 1.90 0.97 1.14 0.96 -7.78%
P/EPS 12.48 26.45 36.25 -60.75 11.65 -16.24 27.46 -12.30%
EY 8.01 3.78 2.76 -1.65 8.58 -6.16 3.64 14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.71 1.24 0.71 1.05 0.71 -5.36%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 23/08/07 29/08/06 30/08/05 27/08/04 25/08/03 -
Price 1.02 1.03 1.19 1.33 1.25 0.94 1.33 -
P/RPS 0.61 0.66 0.96 1.30 1.20 0.94 1.58 -14.65%
P/EPS 12.86 25.94 37.19 -41.43 14.42 -13.28 45.08 -18.84%
EY 7.77 3.85 2.69 -2.41 6.94 -7.53 2.22 23.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.73 0.85 0.88 0.86 1.17 -12.35%

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