[LHH] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -5.91%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,734,474 1,679,992 1,345,772 1,296,974 1,258,616 1,179,192 1,142,938 32.02%
PBT 141,214 129,444 98,049 118,325 119,234 85,072 67,686 63.20%
Tax -30,340 -35,600 -22,044 -27,128 -24,070 -20,248 -10,555 102.03%
NP 110,874 93,844 76,005 91,197 95,164 64,824 57,131 55.52%
-
NP to SH 77,230 56,792 48,650 60,966 64,794 40,212 34,118 72.31%
-
Tax Rate 21.49% 27.50% 22.48% 22.93% 20.19% 23.80% 15.59% -
Total Cost 1,623,600 1,586,148 1,269,767 1,205,777 1,163,452 1,114,368 1,085,807 30.73%
-
Net Worth 443,992 418,858 394,217 384,654 360,835 346,636 336,543 20.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 4,167 -
Div Payout % - - - - - - 12.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 443,992 418,858 394,217 384,654 360,835 346,636 336,543 20.26%
NOSH 177,051 177,032 171,847 170,171 166,737 166,716 166,688 4.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.39% 5.59% 5.65% 7.03% 7.56% 5.50% 5.00% -
ROE 17.39% 13.56% 12.34% 15.85% 17.96% 11.60% 10.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 979.64 948.97 783.12 762.16 754.85 707.30 685.67 26.82%
EPS 43.62 32.08 28.31 35.83 38.86 24.12 20.46 65.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.5077 2.366 2.294 2.2604 2.1641 2.0792 2.019 15.53%
Adjusted Per Share Value based on latest NOSH - 176,998
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 980.19 949.40 760.52 732.95 711.27 666.39 645.90 32.02%
EPS 43.64 32.09 27.49 34.45 36.62 22.72 19.28 72.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
NAPS 2.5091 2.3671 2.2278 2.1738 2.0392 1.9589 1.9019 20.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.54 1.65 1.68 1.67 1.61 1.25 1.40 -
P/RPS 0.16 0.17 0.21 0.22 0.21 0.18 0.20 -13.81%
P/EPS 3.53 5.14 5.93 4.66 4.14 5.18 6.84 -35.63%
EY 28.32 19.44 16.85 21.45 24.14 19.30 14.62 55.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.61 0.70 0.73 0.74 0.74 0.60 0.69 -7.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 -
Price 1.68 1.55 1.67 1.62 1.67 1.53 1.19 -
P/RPS 0.17 0.16 0.21 0.21 0.22 0.22 0.17 0.00%
P/EPS 3.85 4.83 5.90 4.52 4.30 6.34 5.81 -23.97%
EY 25.96 20.70 16.95 22.12 23.27 15.76 17.20 31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.67 0.66 0.73 0.72 0.77 0.74 0.59 8.83%

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