[LHH] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 56.86%
YoY- -151.86%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 631,308 682,582 664,864 651,344 608,844 552,501 585,333 5.17%
PBT 65,012 29,802 16 -13,694 -35,044 8,327 37,908 43.32%
Tax -4,992 -9,752 -6,608 -4,812 -7,852 -9,934 -10,617 -39.56%
NP 60,020 20,050 -6,592 -18,506 -42,896 -1,607 27,290 69.20%
-
NP to SH 52,544 20,050 -6,592 -18,506 -42,896 -1,607 27,290 54.82%
-
Tax Rate 7.68% 32.72% 41,300.00% - - 119.30% 28.01% -
Total Cost 571,288 662,532 671,456 669,850 651,740 554,108 558,042 1.57%
-
Net Worth 215,312 239,063 173,419 167,555 165,903 172,304 190,033 8.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 6,064 - - - - - -
Div Payout % - 30.25% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 215,312 239,063 173,419 167,555 165,903 172,304 190,033 8.69%
NOSH 151,510 151,613 151,656 151,688 151,468 151,810 151,614 -0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.51% 2.94% -0.99% -2.84% -7.05% -0.29% 4.66% -
ROE 24.40% 8.39% -3.80% -11.04% -25.86% -0.93% 14.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 416.67 450.21 438.40 429.40 401.96 363.94 386.07 5.22%
EPS 34.68 13.23 -4.35 -12.20 -28.32 -1.06 18.00 54.89%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4211 1.5768 1.1435 1.1046 1.0953 1.135 1.2534 8.74%
Adjusted Per Share Value based on latest NOSH - 151,649
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 356.77 385.74 375.73 368.09 344.07 312.23 330.78 5.17%
EPS 29.69 11.33 -3.73 -10.46 -24.24 -0.91 15.42 54.83%
DPS 0.00 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2168 1.351 0.98 0.9469 0.9376 0.9737 1.0739 8.69%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.01 0.90 0.91 1.04 1.15 1.71 2.10 -
P/RPS 0.24 0.20 0.21 0.24 0.29 0.47 0.54 -41.79%
P/EPS 2.91 6.81 -20.94 -8.52 -4.06 -161.54 11.67 -60.41%
EY 34.34 14.69 -4.78 -11.73 -24.63 -0.62 8.57 152.49%
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.57 0.80 0.94 1.05 1.51 1.68 -43.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 24/02/05 30/11/04 27/08/04 26/05/04 26/02/04 -
Price 1.25 0.89 0.94 0.91 0.94 1.18 1.91 -
P/RPS 0.30 0.20 0.21 0.21 0.23 0.32 0.49 -27.91%
P/EPS 3.60 6.73 -21.63 -7.46 -3.32 -111.47 10.61 -51.38%
EY 27.74 14.86 -4.62 -13.41 -30.13 -0.90 9.42 105.58%
DY 0.00 4.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.56 0.82 0.82 0.86 1.04 1.52 -30.55%

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