[LHH] YoY TTM Result on 31-Mar-2004 [#4]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -127.63%
YoY- 93.76%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 739,526 654,627 682,582 552,501 500,598 576,075 517,772 6.11%
PBT 17,948 34,357 29,802 8,327 -21,442 20,430 531 79.76%
Tax -5,516 -8,805 -9,752 -9,934 -4,323 -7,329 4,220 -
NP 12,432 25,552 20,050 -1,607 -25,765 13,101 4,751 17.38%
-
NP to SH 3,541 21,328 20,050 -1,607 -25,765 13,101 2,027 9.73%
-
Tax Rate 30.73% 25.63% 32.72% 119.30% - 35.87% -794.73% -
Total Cost 727,094 629,075 662,532 554,108 526,363 562,974 513,021 5.98%
-
Net Worth 167,777 254,670 201,213 172,649 168,115 151,606 176,460 -0.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,677 7,576 6,061 - - - - -
Div Payout % 47.38% 35.52% 30.23% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 167,777 254,670 201,213 172,649 168,115 151,606 176,460 -0.83%
NOSH 167,777 151,616 151,527 151,526 151,578 151,606 151,637 1.69%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.68% 3.90% 2.94% -0.29% -5.15% 2.27% 0.92% -
ROE 2.11% 8.37% 9.96% -0.93% -15.33% 8.64% 1.15% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 440.78 431.76 450.47 364.62 330.26 379.98 341.45 4.34%
EPS 2.11 14.07 13.23 -1.06 -17.00 8.64 1.34 7.85%
DPS 1.00 5.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6797 1.3279 1.1394 1.1091 1.00 1.1637 -2.49%
Adjusted Per Share Value based on latest NOSH - 151,526
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 417.92 369.94 385.74 312.23 282.90 325.55 292.60 6.11%
EPS 2.00 12.05 11.33 -0.91 -14.56 7.40 1.15 9.65%
DPS 0.95 4.28 3.43 0.00 0.00 0.00 0.00 -
NAPS 0.9481 1.4392 1.1371 0.9757 0.9501 0.8568 0.9972 -0.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 1.17 1.75 0.90 1.71 0.73 1.09 0.00 -
P/RPS 0.27 0.41 0.20 0.47 0.22 0.29 0.00 -
P/EPS 55.44 12.44 6.80 -161.24 -4.29 12.61 0.00 -
EY 1.80 8.04 14.70 -0.62 -23.28 7.93 0.00 -
DY 0.85 2.86 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 0.68 1.50 0.66 1.09 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 16/06/06 30/05/05 26/05/04 30/05/03 07/06/02 31/05/01 -
Price 1.12 1.67 0.89 1.18 0.70 1.04 0.00 -
P/RPS 0.25 0.39 0.20 0.32 0.21 0.27 0.00 -
P/EPS 53.07 11.87 6.73 -111.26 -4.12 12.04 0.00 -
EY 1.88 8.42 14.87 -0.90 -24.28 8.31 0.00 -
DY 0.89 2.99 4.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.99 0.67 1.04 0.63 1.04 0.00 -

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