[LHI] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 25.47%
YoY- 30.87%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 9,325,766 9,532,084 9,643,892 9,539,512 9,501,972 9,220,166 8,784,880 4.05%
PBT 681,769 618,946 499,684 554,745 495,290 287,858 121,136 215.41%
Tax -115,397 -140,796 -119,976 -124,924 -115,168 -72,384 -53,292 67.13%
NP 566,372 478,150 379,708 429,821 380,122 215,474 67,844 309.93%
-
NP to SH 384,120 306,148 226,316 301,737 293,514 174,350 88,568 165.23%
-
Tax Rate 16.93% 22.75% 24.01% 22.52% 23.25% 25.15% 43.99% -
Total Cost 8,759,394 9,053,934 9,264,184 9,109,691 9,121,849 9,004,692 8,717,036 0.32%
-
Net Worth 2,338,312 2,310,084 2,298,405 2,236,720 2,223,214 2,105,319 2,051,664 9.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 133,882 94,899 - 109,500 146,000 131,399 - -
Div Payout % 34.85% 31.00% - 36.29% 49.74% 75.37% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,338,312 2,310,084 2,298,405 2,236,720 2,223,214 2,105,319 2,051,664 9.08%
NOSH 3,651,330 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 0.02%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.07% 5.02% 3.94% 4.51% 4.00% 2.34% 0.77% -
ROE 16.43% 13.25% 9.85% 13.49% 13.20% 8.28% 4.32% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 255.41 261.15 264.22 261.36 260.33 252.61 240.68 4.02%
EPS 10.52 8.38 6.20 8.27 8.04 4.78 2.44 164.19%
DPS 3.67 2.60 0.00 3.00 4.00 3.60 0.00 -
NAPS 0.6404 0.6329 0.6297 0.6128 0.6091 0.5768 0.5621 9.05%
Adjusted Per Share Value based on latest NOSH - 3,649,081
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 255.38 261.03 264.09 261.23 260.21 252.49 240.57 4.05%
EPS 10.52 8.38 6.20 8.26 8.04 4.77 2.43 164.91%
DPS 3.67 2.60 0.00 3.00 4.00 3.60 0.00 -
NAPS 0.6403 0.6326 0.6294 0.6125 0.6088 0.5765 0.5618 9.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.70 0.62 0.575 0.565 0.55 0.50 0.525 -
P/RPS 0.27 0.24 0.22 0.22 0.21 0.20 0.22 14.58%
P/EPS 6.65 7.39 9.27 6.83 6.84 10.47 21.64 -54.36%
EY 15.03 13.53 10.78 14.63 14.62 9.55 4.62 119.08%
DY 5.24 4.19 0.00 5.31 7.27 7.20 0.00 -
P/NAPS 1.09 0.98 0.91 0.92 0.90 0.87 0.93 11.13%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 30/05/24 27/02/24 28/11/23 29/08/23 31/05/23 -
Price 0.66 0.585 0.55 0.715 0.69 0.53 0.56 -
P/RPS 0.26 0.22 0.21 0.27 0.27 0.21 0.23 8.49%
P/EPS 6.27 6.97 8.87 8.65 8.58 11.10 23.08 -57.95%
EY 15.94 14.34 11.27 11.56 11.65 9.01 4.33 137.84%
DY 5.56 4.44 0.00 4.20 5.80 6.79 0.00 -
P/NAPS 1.03 0.92 0.87 1.17 1.13 0.92 1.00 1.98%

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