[LHI] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -28.32%
YoY- 164.95%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 8,348,620 7,153,520 7,119,242 7,060,670 6,706,152 6,040,664 5,910,650 25.91%
PBT 127,728 140,315 110,404 285,800 420,588 157,127 118,410 5.18%
Tax -32,168 -44,425 -51,890 -65,992 -92,764 -39,603 -37,546 -9.80%
NP 95,560 95,890 58,513 219,808 327,824 117,524 80,864 11.78%
-
NP to SH 81,500 85,403 63,221 201,668 281,328 113,146 80,786 0.58%
-
Tax Rate 25.18% 31.66% 47.00% 23.09% 22.06% 25.20% 31.71% -
Total Cost 8,253,060 7,057,630 7,060,729 6,840,862 6,378,328 5,923,140 5,829,786 26.10%
-
Net Worth 1,833,030 1,802,735 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 6.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 24,090 32,120 48,180 96,360 20,075 26,766 -
Div Payout % - 28.21% 50.81% 23.89% 34.25% 17.74% 33.13% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,833,030 1,802,735 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 6.20%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.14% 1.34% 0.82% 3.11% 4.89% 1.95% 1.37% -
ROE 4.45% 4.74% 3.57% 10.97% 15.57% 6.60% 4.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 228.73 195.99 195.05 193.44 183.73 165.50 161.94 25.91%
EPS 2.24 2.34 1.73 5.52 7.72 3.10 2.21 0.90%
DPS 0.00 0.66 0.88 1.32 2.64 0.55 0.73 -
NAPS 0.5022 0.4939 0.4856 0.5037 0.4951 0.4694 0.4589 6.20%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 228.73 195.99 195.05 193.44 183.73 165.50 161.94 25.91%
EPS 2.24 2.34 1.73 5.52 7.72 3.10 2.21 0.90%
DPS 0.00 0.66 0.88 1.32 2.64 0.55 0.73 -
NAPS 0.5022 0.4939 0.4856 0.5037 0.4951 0.4694 0.4589 6.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.52 0.525 0.65 0.70 0.69 0.685 0.71 -
P/RPS 0.23 0.27 0.33 0.36 0.38 0.41 0.44 -35.13%
P/EPS 23.29 22.44 37.53 12.67 8.95 22.10 32.08 -19.23%
EY 4.29 4.46 2.66 7.89 11.17 4.53 3.12 23.67%
DY 0.00 1.26 1.35 1.89 3.83 0.80 1.03 -
P/NAPS 1.04 1.06 1.34 1.39 1.39 1.46 1.55 -23.37%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 22/02/22 23/11/21 24/08/21 21/05/21 23/02/21 24/11/20 -
Price 0.505 0.545 0.555 0.68 0.71 0.70 0.68 -
P/RPS 0.22 0.28 0.28 0.35 0.39 0.42 0.42 -35.04%
P/EPS 22.62 23.29 32.04 12.31 9.21 22.58 30.72 -18.47%
EY 4.42 4.29 3.12 8.13 10.86 4.43 3.25 22.77%
DY 0.00 1.21 1.59 1.94 3.72 0.79 1.08 -
P/NAPS 1.01 1.10 1.14 1.35 1.43 1.49 1.48 -22.50%

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