[LHI] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -12.67%
YoY- -50.36%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 6,706,152 6,040,664 5,910,650 5,719,136 5,736,532 6,054,757 6,014,284 7.52%
PBT 420,588 157,127 118,410 116,010 140,360 288,772 318,108 20.44%
Tax -92,764 -39,603 -37,546 -36,774 -39,084 -75,784 -79,200 11.10%
NP 327,824 117,524 80,864 79,236 101,276 212,988 238,908 23.45%
-
NP to SH 281,328 113,146 80,786 76,116 87,160 150,580 161,400 44.78%
-
Tax Rate 22.06% 25.20% 31.71% 31.70% 27.85% 26.24% 24.90% -
Total Cost 6,378,328 5,923,140 5,829,786 5,639,900 5,635,256 5,841,769 5,775,376 6.83%
-
Net Worth 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 7.86%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 96,360 20,075 26,766 40,150 - 58,400 77,866 15.25%
Div Payout % 34.25% 17.74% 33.13% 52.75% - 38.78% 48.24% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 7.86%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.89% 1.95% 1.37% 1.39% 1.77% 3.52% 3.97% -
ROE 15.57% 6.60% 4.82% 4.44% 5.29% 9.18% 10.01% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 183.73 165.50 161.94 156.69 157.17 165.88 164.77 7.52%
EPS 7.72 3.10 2.21 2.08 2.40 4.23 4.57 41.79%
DPS 2.64 0.55 0.73 1.10 0.00 1.60 2.13 15.36%
NAPS 0.4951 0.4694 0.4589 0.4692 0.4517 0.4496 0.4419 7.86%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 183.64 165.42 161.86 156.62 157.09 165.81 164.70 7.51%
EPS 7.70 3.10 2.21 2.08 2.39 4.12 4.42 44.73%
DPS 2.64 0.55 0.73 1.10 0.00 1.60 2.13 15.36%
NAPS 0.4949 0.4692 0.4587 0.469 0.4515 0.4494 0.4417 7.86%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.69 0.685 0.71 0.76 0.565 0.88 0.825 -
P/RPS 0.38 0.41 0.44 0.49 0.36 0.53 0.50 -16.70%
P/EPS 8.95 22.10 32.08 36.44 23.66 21.33 18.66 -38.69%
EY 11.17 4.53 3.12 2.74 4.23 4.69 5.36 63.07%
DY 3.83 0.80 1.03 1.45 0.00 1.82 2.59 29.76%
P/NAPS 1.39 1.46 1.55 1.62 1.25 1.96 1.87 -17.92%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 23/02/21 24/11/20 25/08/20 19/05/20 18/02/20 26/11/19 -
Price 0.71 0.70 0.68 0.83 0.59 0.775 0.90 -
P/RPS 0.39 0.42 0.42 0.53 0.38 0.47 0.55 -20.46%
P/EPS 9.21 22.58 30.72 39.80 24.71 18.79 20.35 -41.02%
EY 10.86 4.43 3.25 2.51 4.05 5.32 4.91 69.67%
DY 3.72 0.79 1.08 1.33 0.00 2.06 2.37 35.02%
P/NAPS 1.43 1.49 1.48 1.77 1.31 1.72 2.04 -21.07%

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