[LHI] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 40.06%
YoY- -24.86%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 7,119,242 7,060,670 6,706,152 6,040,664 5,910,650 5,719,136 5,736,532 15.46%
PBT 110,404 285,800 420,588 157,127 118,410 116,010 140,360 -14.77%
Tax -51,890 -65,992 -92,764 -39,603 -37,546 -36,774 -39,084 20.77%
NP 58,513 219,808 327,824 117,524 80,864 79,236 101,276 -30.60%
-
NP to SH 63,221 201,668 281,328 113,146 80,786 76,116 87,160 -19.25%
-
Tax Rate 47.00% 23.09% 22.06% 25.20% 31.71% 31.70% 27.85% -
Total Cost 7,060,729 6,840,862 6,378,328 5,923,140 5,829,786 5,639,900 5,635,256 16.20%
-
Net Worth 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 4.93%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 32,120 48,180 96,360 20,075 26,766 40,150 - -
Div Payout % 50.81% 23.89% 34.25% 17.74% 33.13% 52.75% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 4.93%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.82% 3.11% 4.89% 1.95% 1.37% 1.39% 1.77% -
ROE 3.57% 10.97% 15.57% 6.60% 4.82% 4.44% 5.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 195.05 193.44 183.73 165.50 161.94 156.69 157.17 15.46%
EPS 1.73 5.52 7.72 3.10 2.21 2.08 2.40 -19.59%
DPS 0.88 1.32 2.64 0.55 0.73 1.10 0.00 -
NAPS 0.4856 0.5037 0.4951 0.4694 0.4589 0.4692 0.4517 4.93%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 195.05 193.44 183.73 165.50 161.94 156.69 157.17 15.46%
EPS 1.73 5.52 7.72 3.10 2.21 2.08 2.40 -19.59%
DPS 0.88 1.32 2.64 0.55 0.73 1.10 0.00 -
NAPS 0.4856 0.5037 0.4951 0.4694 0.4589 0.4692 0.4517 4.93%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.65 0.70 0.69 0.685 0.71 0.76 0.565 -
P/RPS 0.33 0.36 0.38 0.41 0.44 0.49 0.36 -5.63%
P/EPS 37.53 12.67 8.95 22.10 32.08 36.44 23.66 35.97%
EY 2.66 7.89 11.17 4.53 3.12 2.74 4.23 -26.57%
DY 1.35 1.89 3.83 0.80 1.03 1.45 0.00 -
P/NAPS 1.34 1.39 1.39 1.46 1.55 1.62 1.25 4.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 21/05/21 23/02/21 24/11/20 25/08/20 19/05/20 -
Price 0.555 0.68 0.71 0.70 0.68 0.83 0.59 -
P/RPS 0.28 0.35 0.39 0.42 0.42 0.53 0.38 -18.40%
P/EPS 32.04 12.31 9.21 22.58 30.72 39.80 24.71 18.88%
EY 3.12 8.13 10.86 4.43 3.25 2.51 4.05 -15.95%
DY 1.59 1.94 3.72 0.79 1.08 1.33 0.00 -
P/NAPS 1.14 1.35 1.43 1.49 1.48 1.77 1.31 -8.84%

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