[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

LHI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Annualized Quarter Result
Revenue	7,119,242	7,060,670	6,706,152	6,040,664	5,910,650	5,719,136	5,736,532	15.46%
YoY %	0.83%	5.29%	11.02%	2.20%	3.35%	-0.30%	-	-
Horiz. %	124.10%	123.08%	116.90%	105.30%	103.04%	99.70%	100.00%	-
PBT	110,404	285,800	420,588	157,127	118,410	116,010	140,360	-14.77%
YoY %	-61.37%	-32.05%	167.67%	32.70%	2.07%	-17.35%	-	-
Horiz. %	78.66%	203.62%	299.65%	111.95%	84.36%	82.65%	100.00%	-
Tax	-51,890	-65,992	-92,764	-39,603	-37,546	-36,774	-39,084	20.77%
YoY %	21.37%	28.86%	-134.23%	-5.48%	-2.10%	5.91%	-	-
Horiz. %	132.77%	168.85%	237.35%	101.33%	96.06%	94.09%	100.00%	-
NP	58,513	219,808	327,824	117,524	80,864	79,236	101,276	-30.60%
YoY %	-73.38%	-32.95%	178.94%	45.34%	2.05%	-21.76%	-	-
Horiz. %	57.78%	217.04%	323.69%	116.04%	79.85%	78.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,221	201,668	281,328	113,146	80,786	76,116	87,160	-19.25%
YoY %	-68.65%	-28.32%	148.64%	40.06%	6.14%	-12.67%	-	-
Horiz. %	72.53%	231.38%	322.77%	129.81%	92.69%	87.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.00%	23.09%	22.06%	25.20%	31.71%	31.70%	27.85%	-
YoY %	103.55%	4.67%	-12.46%	-20.53%	0.03%	13.82%	-	-
Horiz. %	168.76%	82.91%	79.21%	90.48%	113.86%	113.82%	100.00%	-
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%
YoY %	3.21%	7.25%	7.68%	1.60%	3.37%	0.08%	-	-
Horiz. %	125.30%	121.39%	113.19%	105.11%	103.45%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.87%	-	-
Horiz. %	107.50%	111.51%	109.61%	103.92%	101.59%	103.87%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	32,120	48,180	96,360	20,075	26,766	40,150	-	-
YoY %	-33.33%	-50.00%	380.00%	-25.00%	-33.33%	0.00%	-	-
Horiz. %	80.00%	120.00%	240.00%	50.00%	66.67%	100.00%	-	-
Div Payout %	50.81%	23.89%	34.25%	17.74%	33.13%	52.75%	-	-
YoY %	112.68%	-30.25%	93.07%	-46.45%	-37.19%	0.00%	-	-
Horiz. %	96.32%	45.29%	64.93%	33.63%	62.81%	100.00%	-	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
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%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.87%	-	-
Horiz. %	107.50%	111.51%	109.61%	103.92%	101.59%	103.87%	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%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	0.82%	3.11%	4.89%	1.95%	1.37%	1.39%	1.77%	-
YoY %	-73.63%	-36.40%	150.77%	42.34%	-1.44%	-21.47%	-	-
Horiz. %	46.33%	175.71%	276.27%	110.17%	77.40%	78.53%	100.00%	-
ROE	3.57%	10.97%	15.57%	6.60%	4.82%	4.44%	5.29%	-
YoY %	-67.46%	-29.54%	135.91%	36.93%	8.56%	-16.07%	-	-
Horiz. %	67.49%	207.37%	294.33%	124.76%	91.12%	83.93%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	195.05	193.44	183.73	165.50	161.94	156.69	157.17	15.46%
YoY %	0.83%	5.28%	11.02%	2.20%	3.35%	-0.31%	-	-
Horiz. %	124.10%	123.08%	116.90%	105.30%	103.03%	99.69%	100.00%	-
EPS	1.73	5.52	7.72	3.10	2.21	2.08	2.40	-19.59%
YoY %	-68.66%	-28.50%	149.03%	40.27%	6.25%	-13.33%	-	-
Horiz. %	72.08%	230.00%	321.67%	129.17%	92.08%	86.67%	100.00%	-
DPS	0.88	1.32	2.64	0.55	0.73	1.10	0.00	-
YoY %	-33.33%	-50.00%	380.00%	-24.66%	-33.64%	0.00%	-	-
Horiz. %	80.00%	120.00%	240.00%	50.00%	66.36%	100.00%	-	-
NAPS	0.4856	0.5037	0.4951	0.4694	0.4589	0.4692	0.4517	4.93%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.87%	-	-
Horiz. %	107.50%	111.51%	109.61%	103.92%	101.59%	103.87%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,650,000
RPS	194.96	193.35	183.64	165.42	161.86	156.62	157.09	15.47%
YoY %	0.83%	5.29%	11.01%	2.20%	3.35%	-0.30%	-	-
Horiz. %	124.11%	123.08%	116.90%	105.30%	103.04%	99.70%	100.00%	-
EPS	1.73	5.52	7.70	3.10	2.21	2.08	2.39	-19.36%
YoY %	-68.66%	-28.31%	148.39%	40.27%	6.25%	-12.97%	-	-
Horiz. %	72.38%	230.96%	322.18%	129.71%	92.47%	87.03%	100.00%	-
DPS	0.88	1.32	2.64	0.55	0.73	1.10	0.00	-
YoY %	-33.33%	-50.00%	380.00%	-24.66%	-33.64%	0.00%	-	-
Horiz. %	80.00%	120.00%	240.00%	50.00%	66.36%	100.00%	-	-
NAPS	0.4854	0.5035	0.4949	0.4692	0.4587	0.469	0.4515	4.94%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.88%	-	-
Horiz. %	107.51%	111.52%	109.61%	103.92%	101.59%	103.88%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.33%	-5.26%	-7.32%	-6.82%	-10.20%	36.11%	-	-
Horiz. %	91.67%	100.00%	105.56%	113.89%	122.22%	136.11%	100.00%	-
P/EPS	37.53	12.67	8.95	22.10	32.08	36.44	23.66	35.97%
YoY %	196.21%	41.56%	-59.50%	-31.11%	-11.96%	54.02%	-	-
Horiz. %	158.62%	53.55%	37.83%	93.41%	135.59%	154.02%	100.00%	-
EY	2.66	7.89	11.17	4.53	3.12	2.74	4.23	-26.57%
YoY %	-66.29%	-29.36%	146.58%	45.19%	13.87%	-35.22%	-	-
Horiz. %	62.88%	186.52%	264.07%	107.09%	73.76%	64.78%	100.00%	-
DY	1.35	1.89	3.83	0.80	1.03	1.45	0.00	-
YoY %	-28.57%	-50.65%	378.75%	-22.33%	-28.97%	0.00%	-	-
Horiz. %	93.10%	130.34%	264.14%	55.17%	71.03%	100.00%	-	-
P/NAPS	1.34	1.39	1.39	1.46	1.55	1.62	1.25	4.73%
YoY %	-3.60%	0.00%	-4.79%	-5.81%	-4.32%	29.60%	-	-
Horiz. %	107.20%	111.20%	111.20%	116.80%	124.00%	129.60%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-20.00%	-10.26%	-7.14%	0.00%	-20.75%	39.47%	-	-
Horiz. %	73.68%	92.11%	102.63%	110.53%	110.53%	139.47%	100.00%	-
P/EPS	32.04	12.31	9.21	22.58	30.72	39.80	24.71	18.88%
YoY %	160.28%	33.66%	-59.21%	-26.50%	-22.81%	61.07%	-	-
Horiz. %	129.66%	49.82%	37.27%	91.38%	124.32%	161.07%	100.00%	-
EY	3.12	8.13	10.86	4.43	3.25	2.51	4.05	-15.95%
YoY %	-61.62%	-25.14%	145.15%	36.31%	29.48%	-38.02%	-	-
Horiz. %	77.04%	200.74%	268.15%	109.38%	80.25%	61.98%	100.00%	-
DY	1.59	1.94	3.72	0.79	1.08	1.33	0.00	-
YoY %	-18.04%	-47.85%	370.89%	-26.85%	-18.80%	0.00%	-	-
Horiz. %	119.55%	145.86%	279.70%	59.40%	81.20%	100.00%	-	-
P/NAPS	1.14	1.35	1.43	1.49	1.48	1.77	1.31	-8.84%
YoY %	-15.56%	-5.59%	-4.03%	0.68%	-16.38%	35.11%	-	-
Horiz. %	87.02%	103.05%	109.16%	113.74%	112.98%	135.11%	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 p.a

Latest Videos