[LHI] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock

[LHI] LEONG HUP INTERNATIONAL BERHAD

Announcement Date

24-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 6.14%

YoY- -49.95%

Quarter Report

LHI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Annualized Quarter Result
Revenue	7,060,670	6,706,152	6,040,664	5,910,650	5,719,136	5,736,532	6,054,757	10.80%
YoY %	5.29%	11.02%	2.20%	3.35%	-0.30%	-5.26%	-	-
Horiz. %	116.61%	110.76%	99.77%	97.62%	94.46%	94.74%	100.00%	-
PBT	285,800	420,588	157,127	118,410	116,010	140,360	288,772	-0.68%
YoY %	-32.05%	167.67%	32.70%	2.07%	-17.35%	-51.39%	-	-
Horiz. %	98.97%	145.65%	54.41%	41.00%	40.17%	48.61%	100.00%	-
Tax	-65,992	-92,764	-39,603	-37,546	-36,774	-39,084	-75,784	-8.81%
YoY %	28.86%	-134.23%	-5.48%	-2.10%	5.91%	48.43%	-	-
Horiz. %	87.08%	122.41%	52.26%	49.54%	48.52%	51.57%	100.00%	-
NP	219,808	327,824	117,524	80,864	79,236	101,276	212,988	2.12%
YoY %	-32.95%	178.94%	45.34%	2.05%	-21.76%	-52.45%	-	-
Horiz. %	103.20%	153.92%	55.18%	37.97%	37.20%	47.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,668	281,328	113,146	80,786	76,116	87,160	150,580	21.52%
YoY %	-28.32%	148.64%	40.06%	6.14%	-12.67%	-42.12%	-	-
Horiz. %	133.93%	186.83%	75.14%	53.65%	50.55%	57.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.09%	22.06%	25.20%	31.71%	31.70%	27.85%	26.24%	-
YoY %	4.67%	-12.46%	-20.53%	0.03%	13.82%	6.14%	-	-
Horiz. %	88.00%	84.07%	96.04%	120.85%	120.81%	106.14%	100.00%	-
Total Cost	6,840,862	6,378,328	5,923,140	5,829,786	5,639,900	5,635,256	5,841,769	11.10%
YoY %	7.25%	7.68%	1.60%	3.37%	0.08%	-3.54%	-	-
Horiz. %	117.10%	109.18%	101.39%	99.79%	96.54%	96.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,838,505	1,807,114	1,713,309	1,674,985	1,712,579	1,648,705	1,641,040	7.87%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.87%	0.47%	-	-
Horiz. %	112.03%	110.12%	104.40%	102.07%	104.36%	100.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	48,180	96,360	20,075	26,766	40,150	-	58,400	-12.04%
YoY %	-50.00%	380.00%	-25.00%	-33.33%	0.00%	-	-	-
Horiz. %	82.50%	165.00%	34.38%	45.83%	68.75%	-	100.00%	-
Div Payout %	23.89%	34.25%	17.74%	33.13%	52.75%	-	38.78%	-
YoY %	-30.25%	93.07%	-46.45%	-37.19%	0.00%	-	-	-
Horiz. %	61.60%	88.32%	45.75%	85.43%	136.02%	-	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	1,838,505	1,807,114	1,713,309	1,674,985	1,712,579	1,648,705	1,641,040	7.87%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.87%	0.47%	-	-
Horiz. %	112.03%	110.12%	104.40%	102.07%	104.36%	100.47%	100.00%	-
NOSH	3,650,000	3,650,000	3,650,000	3,650,000	3,650,000	3,650,000	3,650,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	3.11%	4.89%	1.95%	1.37%	1.39%	1.77%	3.52%	-
YoY %	-36.40%	150.77%	42.34%	-1.44%	-21.47%	-49.72%	-	-
Horiz. %	88.35%	138.92%	55.40%	38.92%	39.49%	50.28%	100.00%	-
ROE	10.97%	15.57%	6.60%	4.82%	4.44%	5.29%	9.18%	-
YoY %	-29.54%	135.91%	36.93%	8.56%	-16.07%	-42.37%	-	-
Horiz. %	119.50%	169.61%	71.90%	52.51%	48.37%	57.63%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	193.44	183.73	165.50	161.94	156.69	157.17	165.88	10.80%
YoY %	5.28%	11.02%	2.20%	3.35%	-0.31%	-5.25%	-	-
Horiz. %	116.61%	110.76%	99.77%	97.62%	94.46%	94.75%	100.00%	-
EPS	5.52	7.72	3.10	2.21	2.08	2.40	4.23	19.43%
YoY %	-28.50%	149.03%	40.27%	6.25%	-13.33%	-43.26%	-	-
Horiz. %	130.50%	182.51%	73.29%	52.25%	49.17%	56.74%	100.00%	-
DPS	1.32	2.64	0.55	0.73	1.10	0.00	1.60	-12.04%
YoY %	-50.00%	380.00%	-24.66%	-33.64%	0.00%	0.00%	-	-
Horiz. %	82.50%	165.00%	34.38%	45.62%	68.75%	0.00%	100.00%	-
NAPS	0.5037	0.4951	0.4694	0.4589	0.4692	0.4517	0.4496	7.87%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.87%	0.47%	-	-
Horiz. %	112.03%	110.12%	104.40%	102.07%	104.36%	100.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,650,000
RPS	193.44	183.73	165.50	161.94	156.69	157.17	165.88	10.80%
YoY %	5.28%	11.02%	2.20%	3.35%	-0.31%	-5.25%	-	-
Horiz. %	116.61%	110.76%	99.77%	97.62%	94.46%	94.75%	100.00%	-
EPS	5.52	7.72	3.10	2.21	2.08	2.40	4.23	19.43%
YoY %	-28.50%	149.03%	40.27%	6.25%	-13.33%	-43.26%	-	-
Horiz. %	130.50%	182.51%	73.29%	52.25%	49.17%	56.74%	100.00%	-
DPS	1.32	2.64	0.55	0.73	1.10	0.00	1.60	-12.04%
YoY %	-50.00%	380.00%	-24.66%	-33.64%	0.00%	0.00%	-	-
Horiz. %	82.50%	165.00%	34.38%	45.62%	68.75%	0.00%	100.00%	-
NAPS	0.5037	0.4951	0.4694	0.4589	0.4692	0.4517	0.4496	7.87%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.87%	0.47%	-	-
Horiz. %	112.03%	110.12%	104.40%	102.07%	104.36%	100.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	0.70	0.69	0.685	0.71	0.76	0.565	0.88	-
P/RPS	0.36	0.38	0.41	0.44	0.49	0.36	0.53	-22.74%
YoY %	-5.26%	-7.32%	-6.82%	-10.20%	36.11%	-32.08%	-	-
Horiz. %	67.92%	71.70%	77.36%	83.02%	92.45%	67.92%	100.00%	-
P/EPS	12.67	8.95	22.10	32.08	36.44	23.66	21.33	-29.35%
YoY %	41.56%	-59.50%	-31.11%	-11.96%	54.02%	10.92%	-	-
Horiz. %	59.40%	41.96%	103.61%	150.40%	170.84%	110.92%	100.00%	-
EY	7.89	11.17	4.53	3.12	2.74	4.23	4.69	41.49%
YoY %	-29.36%	146.58%	45.19%	13.87%	-35.22%	-9.81%	-	-
Horiz. %	168.23%	238.17%	96.59%	66.52%	58.42%	90.19%	100.00%	-
DY	1.89	3.83	0.80	1.03	1.45	0.00	1.82	2.55%
YoY %	-50.65%	378.75%	-22.33%	-28.97%	0.00%	0.00%	-	-
Horiz. %	103.85%	210.44%	43.96%	56.59%	79.67%	0.00%	100.00%	-
P/NAPS	1.39	1.39	1.46	1.55	1.62	1.25	1.96	-20.49%
YoY %	0.00%	-4.79%	-5.81%	-4.32%	29.60%	-36.22%	-	-
Horiz. %	70.92%	70.92%	74.49%	79.08%	82.65%	63.78%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	21/05/21	23/02/21	24/11/20	25/08/20	19/05/20	18/02/20	-
Price	0.68	0.71	0.70	0.68	0.83	0.59	0.775	-
P/RPS	0.35	0.39	0.42	0.42	0.53	0.38	0.47	-17.85%
YoY %	-10.26%	-7.14%	0.00%	-20.75%	39.47%	-19.15%	-	-
Horiz. %	74.47%	82.98%	89.36%	89.36%	112.77%	80.85%	100.00%	-
P/EPS	12.31	9.21	22.58	30.72	39.80	24.71	18.79	-24.58%
YoY %	33.66%	-59.21%	-26.50%	-22.81%	61.07%	31.51%	-	-
Horiz. %	65.51%	49.02%	120.17%	163.49%	211.81%	131.51%	100.00%	-
EY	8.13	10.86	4.43	3.25	2.51	4.05	5.32	32.70%
YoY %	-25.14%	145.15%	36.31%	29.48%	-38.02%	-23.87%	-	-
Horiz. %	152.82%	204.14%	83.27%	61.09%	47.18%	76.13%	100.00%	-
DY	1.94	3.72	0.79	1.08	1.33	0.00	2.06	-3.92%
YoY %	-47.85%	370.89%	-26.85%	-18.80%	0.00%	0.00%	-	-
Horiz. %	94.17%	180.58%	38.35%	52.43%	64.56%	0.00%	100.00%	-
P/NAPS	1.35	1.43	1.49	1.48	1.77	1.31	1.72	-14.92%
YoY %	-5.59%	-4.03%	0.68%	-16.38%	35.11%	-23.84%	-	-
Horiz. %	78.49%	83.14%	86.63%	86.05%	102.91%	76.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos