[LHH] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 61.13%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,679,992 1,345,772 1,296,974 1,258,616 1,179,192 1,142,938 1,165,589 27.68%
PBT 129,444 98,049 118,325 119,234 85,072 67,686 105,522 14.63%
Tax -35,600 -22,044 -27,128 -24,070 -20,248 -10,555 -21,272 41.09%
NP 93,844 76,005 91,197 95,164 64,824 57,131 84,250 7.47%
-
NP to SH 56,792 48,650 60,966 64,794 40,212 34,118 56,144 0.77%
-
Tax Rate 27.50% 22.48% 22.93% 20.19% 23.80% 15.59% 20.16% -
Total Cost 1,586,148 1,269,767 1,205,777 1,163,452 1,114,368 1,085,807 1,081,338 29.18%
-
Net Worth 418,858 394,217 384,654 360,835 346,636 336,543 347,649 13.26%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 4,167 5,556 -
Div Payout % - - - - - 12.21% 9.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 418,858 394,217 384,654 360,835 346,636 336,543 347,649 13.26%
NOSH 177,032 171,847 170,171 166,737 166,716 166,688 166,698 4.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.59% 5.65% 7.03% 7.56% 5.50% 5.00% 7.23% -
ROE 13.56% 12.34% 15.85% 17.96% 11.60% 10.14% 16.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 948.97 783.12 762.16 754.85 707.30 685.67 699.22 22.65%
EPS 32.08 28.31 35.83 38.86 24.12 20.46 33.68 -3.20%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 3.33 -
NAPS 2.366 2.294 2.2604 2.1641 2.0792 2.019 2.0855 8.80%
Adjusted Per Share Value based on latest NOSH - 166,870
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 949.40 760.52 732.95 711.27 666.39 645.90 658.70 27.68%
EPS 32.09 27.49 34.45 36.62 22.72 19.28 31.73 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 2.35 3.14 -
NAPS 2.3671 2.2278 2.1738 2.0392 1.9589 1.9019 1.9646 13.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.65 1.68 1.67 1.61 1.25 1.40 1.24 -
P/RPS 0.17 0.21 0.22 0.21 0.18 0.20 0.18 -3.74%
P/EPS 5.14 5.93 4.66 4.14 5.18 6.84 3.68 25.02%
EY 19.44 16.85 21.45 24.14 19.30 14.62 27.16 -20.03%
DY 0.00 0.00 0.00 0.00 0.00 1.79 2.69 -
P/NAPS 0.70 0.73 0.74 0.74 0.60 0.69 0.59 12.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 24/02/10 -
Price 1.55 1.67 1.62 1.67 1.53 1.19 1.40 -
P/RPS 0.16 0.21 0.21 0.22 0.22 0.17 0.20 -13.85%
P/EPS 4.83 5.90 4.52 4.30 6.34 5.81 4.16 10.49%
EY 20.70 16.95 22.12 23.27 15.76 17.20 24.06 -9.56%
DY 0.00 0.00 0.00 0.00 0.00 2.10 2.38 -
P/NAPS 0.66 0.73 0.72 0.77 0.74 0.59 0.67 -1.00%

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