[LHI] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 28.07%
YoY- 156.3%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 9,501,972 9,220,166 8,784,880 9,042,702 8,961,053 8,718,750 8,348,620 9.00%
PBT 495,290 287,858 121,136 326,555 234,522 151,634 127,728 146.61%
Tax -115,168 -72,384 -53,292 -82,681 -61,697 -37,064 -32,168 133.84%
NP 380,122 215,474 67,844 243,874 172,825 114,570 95,560 150.84%
-
NP to SH 293,514 174,350 88,568 218,891 170,913 121,746 81,500 134.76%
-
Tax Rate 23.25% 25.15% 43.99% 25.32% 26.31% 24.44% 25.18% -
Total Cost 9,121,849 9,004,692 8,717,036 8,798,828 8,788,228 8,604,180 8,253,060 6.89%
-
Net Worth 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 13.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 146,000 131,399 - - - - - -
Div Payout % 49.74% 75.37% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 13.71%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.00% 2.34% 0.77% 2.70% 1.93% 1.31% 1.14% -
ROE 13.20% 8.28% 4.32% 10.92% 8.62% 6.44% 4.45% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 260.33 252.61 240.68 247.75 245.51 238.87 228.73 9.00%
EPS 8.04 4.78 2.44 6.00 4.68 3.34 2.24 134.24%
DPS 4.00 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 13.71%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 260.21 252.49 240.57 247.63 245.39 238.76 228.62 9.00%
EPS 8.04 4.77 2.43 5.99 4.68 3.33 2.23 134.94%
DPS 4.00 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6088 0.5765 0.5618 0.549 0.543 0.5181 0.502 13.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.55 0.50 0.525 0.495 0.46 0.52 0.52 -
P/RPS 0.21 0.20 0.22 0.20 0.19 0.22 0.23 -5.87%
P/EPS 6.84 10.47 21.64 8.25 9.82 15.59 23.29 -55.78%
EY 14.62 9.55 4.62 12.12 10.18 6.41 4.29 126.29%
DY 7.27 7.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.93 0.90 0.85 1.00 1.04 -9.18%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 24/05/22 -
Price 0.69 0.53 0.56 0.495 0.485 0.49 0.505 -
P/RPS 0.27 0.21 0.23 0.20 0.20 0.21 0.22 14.61%
P/EPS 8.58 11.10 23.08 8.25 10.36 14.69 22.62 -47.56%
EY 11.65 9.01 4.33 12.12 9.65 6.81 4.42 90.69%
DY 5.80 6.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.92 1.00 0.90 0.89 0.95 1.01 7.76%

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