[LHH] YoY TTM Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 4.33%
YoY- 121.1%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,470,972 1,157,129 1,162,378 1,028,623 786,477 657,340 688,198 13.48%
PBT 109,142 62,724 58,602 56,688 31,047 15,894 54,816 12.15%
Tax -25,882 -9,473 -12,496 -9,521 -7,709 -8,069 -9,037 19.15%
NP 83,260 53,251 46,106 47,167 23,338 7,825 45,779 10.47%
-
NP to SH 52,795 30,949 23,477 30,737 13,902 3,169 43,910 3.11%
-
Tax Rate 23.71% 15.10% 21.32% 16.80% 24.83% 50.77% 16.49% -
Total Cost 1,387,712 1,103,878 1,116,272 981,456 763,139 649,515 642,419 13.68%
-
Net Worth 418,858 346,636 321,729 301,832 272,755 245,297 215,312 11.72%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 4,166 3,342 6,666 1,677 7,576 6,061 -
Div Payout % - 13.46% 14.24% 21.69% 12.07% 239.09% 13.80% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 418,858 346,636 321,729 301,832 272,755 245,297 215,312 11.72%
NOSH 177,032 166,716 166,733 166,574 166,812 156,479 151,510 2.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.66% 4.60% 3.97% 4.59% 2.97% 1.19% 6.65% -
ROE 12.60% 8.93% 7.30% 10.18% 5.10% 1.29% 20.39% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 830.91 694.07 697.15 617.52 471.47 420.08 454.22 10.58%
EPS 29.82 18.56 14.08 18.45 8.33 2.03 28.98 0.47%
DPS 0.00 2.50 2.00 4.00 1.00 4.84 4.00 -
NAPS 2.366 2.0792 1.9296 1.812 1.6351 1.5676 1.4211 8.86%
Adjusted Per Share Value based on latest NOSH - 166,574
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 831.28 653.92 656.88 581.30 444.46 371.48 388.92 13.48%
EPS 29.84 17.49 13.27 17.37 7.86 1.79 24.81 3.12%
DPS 0.00 2.35 1.89 3.77 0.95 4.28 3.43 -
NAPS 2.3671 1.9589 1.8182 1.7057 1.5414 1.3862 1.2168 11.72%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.65 1.25 0.99 1.05 1.16 1.95 1.01 -
P/RPS 0.20 0.18 0.14 0.17 0.25 0.46 0.22 -1.57%
P/EPS 5.53 6.73 7.03 5.69 13.92 96.29 3.48 8.02%
EY 18.07 14.85 14.22 17.57 7.18 1.04 28.69 -7.41%
DY 0.00 2.00 2.02 3.81 0.86 2.48 3.96 -
P/NAPS 0.70 0.60 0.51 0.58 0.71 1.24 0.71 -0.23%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 26/08/09 28/08/08 23/08/07 29/08/06 30/08/05 -
Price 1.55 1.53 1.02 1.03 1.19 1.33 1.25 -
P/RPS 0.19 0.22 0.15 0.17 0.25 0.32 0.28 -6.25%
P/EPS 5.20 8.24 7.24 5.58 14.28 65.67 4.31 3.17%
EY 19.24 12.13 13.80 17.91 7.00 1.52 23.19 -3.06%
DY 0.00 1.63 1.96 3.88 0.84 3.64 3.20 -
P/NAPS 0.66 0.74 0.53 0.57 0.73 0.85 0.88 -4.67%

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