[LHI] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 40.39%
YoY- 170.34%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 9,220,166 8,784,880 9,042,702 8,961,053 8,718,750 8,348,620 7,153,520 18.48%
PBT 287,858 121,136 326,555 234,522 151,634 127,728 140,315 61.66%
Tax -72,384 -53,292 -82,681 -61,697 -37,064 -32,168 -44,425 38.58%
NP 215,474 67,844 243,874 172,825 114,570 95,560 95,890 71.81%
-
NP to SH 174,350 88,568 218,891 170,913 121,746 81,500 85,403 61.13%
-
Tax Rate 25.15% 43.99% 25.32% 26.31% 24.44% 25.18% 31.66% -
Total Cost 9,004,692 8,717,036 8,798,828 8,788,228 8,604,180 8,253,060 7,057,630 17.68%
-
Net Worth 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 10.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 131,399 - - - - - 24,090 210.82%
Div Payout % 75.37% - - - - - 28.21% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 10.92%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.34% 0.77% 2.70% 1.93% 1.31% 1.14% 1.34% -
ROE 8.28% 4.32% 10.92% 8.62% 6.44% 4.45% 4.74% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 252.61 240.68 247.75 245.51 238.87 228.73 195.99 18.48%
EPS 4.78 2.44 6.00 4.68 3.34 2.24 2.34 61.20%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.66 210.82%
NAPS 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 0.4939 10.92%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 252.61 240.68 247.75 245.51 238.87 228.73 195.99 18.48%
EPS 4.78 2.44 6.00 4.68 3.34 2.24 2.34 61.20%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.66 210.82%
NAPS 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 0.4939 10.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.50 0.525 0.495 0.46 0.52 0.52 0.525 -
P/RPS 0.20 0.22 0.20 0.19 0.22 0.23 0.27 -18.17%
P/EPS 10.47 21.64 8.25 9.82 15.59 23.29 22.44 -39.92%
EY 9.55 4.62 12.12 10.18 6.41 4.29 4.46 66.36%
DY 7.20 0.00 0.00 0.00 0.00 0.00 1.26 220.64%
P/NAPS 0.87 0.93 0.90 0.85 1.00 1.04 1.06 -12.37%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 -
Price 0.53 0.56 0.495 0.485 0.49 0.505 0.545 -
P/RPS 0.21 0.23 0.20 0.20 0.21 0.22 0.28 -17.49%
P/EPS 11.10 23.08 8.25 10.36 14.69 22.62 23.29 -39.06%
EY 9.01 4.33 12.12 9.65 6.81 4.42 4.29 64.22%
DY 6.79 0.00 0.00 0.00 0.00 0.00 1.21 216.78%
P/NAPS 0.92 1.00 0.90 0.89 0.95 1.01 1.10 -11.25%

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