[LHH] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 50.75%
YoY- 206.27%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 294,798 280,607 260,014 207,491 160,540 157,827 152,211 11.64%
PBT 21,268 26,230 13,459 10,889 -2,210 16,253 -8,761 -
Tax -5,062 -6,144 -3,211 -2,705 -512 -1,248 -1,963 17.09%
NP 16,206 20,086 10,248 8,184 -2,722 15,005 -10,724 -
-
NP to SH 10,053 13,222 6,613 5,338 -5,023 13,136 -10,724 -
-
Tax Rate 23.80% 23.42% 23.86% 24.84% - 7.68% - -
Total Cost 278,592 260,521 249,766 199,307 163,262 142,822 162,935 9.34%
-
Net Worth 346,636 321,729 301,832 272,755 245,297 215,312 165,903 13.06%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 346,636 321,729 301,832 272,755 245,297 215,312 165,903 13.06%
NOSH 166,716 166,733 166,574 166,812 156,479 151,510 151,468 1.61%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.50% 7.16% 3.94% 3.94% -1.70% 9.51% -7.05% -
ROE 2.90% 4.11% 2.19% 1.96% -2.05% 6.10% -6.46% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 176.83 168.30 156.09 124.39 102.59 104.17 100.49 9.87%
EPS 6.03 7.93 3.97 3.20 -3.21 8.67 -7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0792 1.9296 1.812 1.6351 1.5676 1.4211 1.0953 11.26%
Adjusted Per Share Value based on latest NOSH - 166,812
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 166.60 158.58 146.94 117.26 90.72 89.19 86.02 11.64%
EPS 5.68 7.47 3.74 3.02 -2.84 7.42 -6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9589 1.8182 1.7057 1.5414 1.3862 1.2168 0.9376 13.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.25 0.99 1.05 1.16 1.95 1.01 1.15 -
P/RPS 0.71 0.59 0.67 0.93 1.90 0.97 1.14 -7.58%
P/EPS 20.73 12.48 26.45 36.25 -60.75 11.65 -16.24 -
EY 4.82 8.01 3.78 2.76 -1.65 8.58 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.58 0.71 1.24 0.71 1.05 -8.90%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 28/08/08 23/08/07 29/08/06 30/08/05 27/08/04 -
Price 1.53 1.02 1.03 1.19 1.33 1.25 0.94 -
P/RPS 0.87 0.61 0.66 0.96 1.30 1.20 0.94 -1.28%
P/EPS 25.37 12.86 25.94 37.19 -41.43 14.42 -13.28 -
EY 3.94 7.77 3.85 2.69 -2.41 6.94 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.57 0.73 0.85 0.88 0.86 -2.47%

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