[LHH] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -49.42%
YoY- -42.75%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,165,589 1,166,856 1,122,428 1,141,785 1,153,244 1,153,618 1,040,056 7.87%
PBT 105,522 112,206 104,920 45,831 61,953 72,848 53,836 56.42%
Tax -21,272 -22,414 -24,576 -9,563 -11,278 -11,562 -12,844 39.85%
NP 84,250 89,792 80,344 36,268 50,674 61,286 40,992 61.43%
-
NP to SH 56,144 60,112 52,888 16,868 33,349 45,812 26,452 64.93%
-
Tax Rate 20.16% 19.98% 23.42% 20.87% 18.20% 15.87% 23.86% -
Total Cost 1,081,338 1,077,064 1,042,084 1,105,517 1,102,569 1,092,332 999,064 5.40%
-
Net Worth 347,649 339,201 321,729 307,822 319,486 318,683 301,832 9.85%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,556 8,334 - 3,335 4,446 - - -
Div Payout % 9.90% 13.87% - 19.77% 13.33% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 347,649 339,201 321,729 307,822 319,486 318,683 301,832 9.85%
NOSH 166,698 166,699 166,733 166,769 166,746 166,710 166,574 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.23% 7.70% 7.16% 3.18% 4.39% 5.31% 3.94% -
ROE 16.15% 17.72% 16.44% 5.48% 10.44% 14.38% 8.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 699.22 699.97 673.19 684.65 691.61 691.99 624.38 7.81%
EPS 33.68 36.06 31.72 10.12 20.00 27.48 15.88 64.84%
DPS 3.33 5.00 0.00 2.00 2.67 0.00 0.00 -
NAPS 2.0855 2.0348 1.9296 1.8458 1.916 1.9116 1.812 9.79%
Adjusted Per Share Value based on latest NOSH - 166,708
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 658.70 659.42 634.31 645.25 651.72 651.93 587.76 7.87%
EPS 31.73 33.97 29.89 9.53 18.85 25.89 14.95 64.92%
DPS 3.14 4.71 0.00 1.88 2.51 0.00 0.00 -
NAPS 1.9646 1.9169 1.8182 1.7396 1.8055 1.8009 1.7057 9.85%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.24 1.04 0.99 0.76 0.80 0.99 1.05 -
P/RPS 0.18 0.15 0.15 0.11 0.12 0.14 0.17 3.87%
P/EPS 3.68 2.88 3.12 7.51 4.00 3.60 6.61 -32.25%
EY 27.16 34.67 32.04 13.31 25.00 27.76 15.12 47.61%
DY 2.69 4.81 0.00 2.63 3.33 0.00 0.00 -
P/NAPS 0.59 0.51 0.51 0.41 0.42 0.52 0.58 1.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 26/05/09 27/02/09 27/11/08 28/08/08 -
Price 1.40 1.11 1.02 0.91 0.82 0.88 1.03 -
P/RPS 0.20 0.16 0.15 0.13 0.12 0.13 0.16 15.99%
P/EPS 4.16 3.08 3.22 9.00 4.10 3.20 6.49 -25.59%
EY 24.06 32.49 31.10 11.11 24.39 31.23 15.42 34.41%
DY 2.38 4.50 0.00 2.20 3.25 0.00 0.00 -
P/NAPS 0.67 0.55 0.53 0.49 0.43 0.46 0.57 11.34%

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