[LONBISC] YoY Quarter Result on 30-Sep-2006 [#1]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 9.65%
YoY- 5.3%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 46,656 39,028 30,263 24,239 22,847 16,761 13,837 22.43%
PBT 3,873 3,243 3,880 4,741 4,681 3,097 2,860 5.17%
Tax -351 -752 -932 -1,310 -1,455 -650 -507 -5.93%
NP 3,522 2,491 2,948 3,431 3,226 2,447 2,353 6.94%
-
NP to SH 3,165 2,491 2,948 3,397 3,226 2,447 2,353 5.06%
-
Tax Rate 9.06% 23.19% 24.02% 27.63% 31.08% 20.99% 17.73% -
Total Cost 43,134 36,537 27,315 20,808 19,621 14,314 11,484 24.65%
-
Net Worth 176,573 155,394 130,676 117,971 102,489 95,161 73,531 15.70%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 2,327 - - - - - -
Div Payout % - 93.42% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 176,573 155,394 130,676 117,971 102,489 95,161 73,531 15.70%
NOSH 83,289 78,087 77,783 71,066 68,784 67,972 58,825 5.96%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.55% 6.38% 9.74% 14.15% 14.12% 14.60% 17.01% -
ROE 1.79% 1.60% 2.26% 2.88% 3.15% 2.57% 3.20% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 56.02 49.98 38.91 34.11 33.22 24.66 23.52 15.54%
EPS 3.80 3.19 3.79 4.78 4.69 3.60 4.00 -0.85%
DPS 0.00 2.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.99 1.68 1.66 1.49 1.40 1.25 9.19%
Adjusted Per Share Value based on latest NOSH - 71,066
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.04 13.42 10.41 8.34 7.86 5.76 4.76 22.42%
EPS 1.09 0.86 1.01 1.17 1.11 0.84 0.81 5.06%
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 0.5344 0.4494 0.4057 0.3525 0.3273 0.2529 15.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.00 0.89 1.33 1.84 2.10 2.13 2.12 -
P/RPS 1.79 1.78 3.42 5.39 6.32 8.64 9.01 -23.59%
P/EPS 26.32 27.90 35.09 38.49 44.78 59.17 53.00 -11.00%
EY 3.80 3.58 2.85 2.60 2.23 1.69 1.89 12.33%
DY 0.00 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.79 1.11 1.41 1.52 1.70 -19.27%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 26/11/07 30/11/06 31/10/05 29/11/04 14/11/03 -
Price 1.05 0.78 1.28 1.85 2.00 2.33 2.36 -
P/RPS 1.87 1.56 3.29 5.42 6.02 9.45 10.03 -24.39%
P/EPS 27.63 24.45 33.77 38.70 42.64 64.72 59.00 -11.86%
EY 3.62 4.09 2.96 2.58 2.35 1.55 1.69 13.52%
DY 0.00 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.76 1.11 1.34 1.66 1.89 -19.86%

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