[LHI] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 5.26%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 5,719,136 5,736,532 6,054,757 6,014,284 5,967,156 6,025,484 5,746,572 -0.31%
PBT 116,010 140,360 288,772 318,108 309,536 459,640 348,575 -52.00%
Tax -36,774 -39,084 -75,784 -79,200 -75,860 -98,504 -101,822 -49.31%
NP 79,236 101,276 212,988 238,908 233,676 361,136 246,753 -53.13%
-
NP to SH 76,116 87,160 150,580 161,400 153,336 242,324 186,185 -44.94%
-
Tax Rate 31.70% 27.85% 26.24% 24.90% 24.51% 21.43% 29.21% -
Total Cost 5,639,900 5,635,256 5,841,769 5,775,376 5,733,480 5,664,348 5,499,819 1.69%
-
Net Worth 1,712,579 1,648,705 1,641,040 1,612,935 1,601,679 1,355,240 1,300,916 20.13%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 40,150 - 58,400 77,866 112,843 - - -
Div Payout % 52.75% - 38.78% 48.24% 73.59% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,712,579 1,648,705 1,641,040 1,612,935 1,601,679 1,355,240 1,300,916 20.13%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,400,000 3,397,536 4.89%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.39% 1.77% 3.52% 3.97% 3.92% 5.99% 4.29% -
ROE 4.44% 5.29% 9.18% 10.01% 9.57% 17.88% 14.31% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 156.69 157.17 165.88 164.77 169.22 177.22 169.14 -4.97%
EPS 2.08 2.40 4.23 4.57 4.42 7.12 5.48 -47.60%
DPS 1.10 0.00 1.60 2.13 3.20 0.00 0.00 -
NAPS 0.4692 0.4517 0.4496 0.4419 0.4542 0.3986 0.3829 14.52%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 156.62 157.09 165.81 164.70 163.41 165.00 157.37 -0.31%
EPS 2.08 2.39 4.12 4.42 4.20 6.64 5.10 -45.03%
DPS 1.10 0.00 1.60 2.13 3.09 0.00 0.00 -
NAPS 0.469 0.4515 0.4494 0.4417 0.4386 0.3711 0.3562 20.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 - - -
Price 0.76 0.565 0.88 0.825 1.02 0.00 0.00 -
P/RPS 0.49 0.36 0.53 0.50 0.60 0.00 0.00 -
P/EPS 36.44 23.66 21.33 18.66 23.46 0.00 0.00 -
EY 2.74 4.23 4.69 5.36 4.26 0.00 0.00 -
DY 1.45 0.00 1.82 2.59 3.14 0.00 0.00 -
P/NAPS 1.62 1.25 1.96 1.87 2.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 19/05/20 18/02/20 26/11/19 29/08/19 13/05/19 - -
Price 0.83 0.59 0.775 0.90 0.76 0.00 0.00 -
P/RPS 0.53 0.38 0.47 0.55 0.45 0.00 0.00 -
P/EPS 39.80 24.71 18.79 20.35 17.48 0.00 0.00 -
EY 2.51 4.05 5.32 4.91 5.72 0.00 0.00 -
DY 1.33 0.00 2.06 2.37 4.21 0.00 0.00 -
P/NAPS 1.77 1.31 1.72 2.04 1.67 0.00 0.00 -

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