[LHI] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
13-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 30.15%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 6,054,757 6,014,284 5,967,156 6,025,484 5,746,572 5,589,289 5,538,902 6.09%
PBT 288,772 318,108 309,536 459,640 348,575 344,085 360,292 -13.68%
Tax -75,784 -79,200 -75,860 -98,504 -101,822 -88,781 -88,684 -9.92%
NP 212,988 238,908 233,676 361,136 246,753 255,304 271,608 -14.92%
-
NP to SH 150,580 161,400 153,336 242,324 186,185 204,734 236,690 -25.96%
-
Tax Rate 26.24% 24.90% 24.51% 21.43% 29.21% 25.80% 24.61% -
Total Cost 5,841,769 5,775,376 5,733,480 5,664,348 5,499,819 5,333,985 5,267,294 7.12%
-
Net Worth 1,641,040 1,612,935 1,601,679 1,355,240 1,300,916 0 0 -
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 58,400 77,866 112,843 - - - - -
Div Payout % 38.78% 48.24% 73.59% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,641,040 1,612,935 1,601,679 1,355,240 1,300,916 0 0 -
NOSH 3,650,000 3,650,000 3,650,000 3,400,000 3,397,536 3,397,146 3,400,718 4.81%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.52% 3.97% 3.92% 5.99% 4.29% 4.57% 4.90% -
ROE 9.18% 10.01% 9.57% 17.88% 14.31% 0.00% 0.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 165.88 164.77 169.22 177.22 169.14 164.53 162.87 1.22%
EPS 4.23 4.57 4.42 7.12 5.48 6.03 6.96 -28.18%
DPS 1.60 2.13 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.4496 0.4419 0.4542 0.3986 0.3829 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,400,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 165.81 164.70 163.41 165.00 157.37 153.06 151.68 6.10%
EPS 4.12 4.42 4.20 6.64 5.10 5.61 6.48 -25.99%
DPS 1.60 2.13 3.09 0.00 0.00 0.00 0.00 -
NAPS 0.4494 0.4417 0.4386 0.3711 0.3562 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 - - - - -
Price 0.88 0.825 1.02 0.00 0.00 0.00 0.00 -
P/RPS 0.53 0.50 0.60 0.00 0.00 0.00 0.00 -
P/EPS 21.33 18.66 23.46 0.00 0.00 0.00 0.00 -
EY 4.69 5.36 4.26 0.00 0.00 0.00 0.00 -
DY 1.82 2.59 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.87 2.25 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 26/11/19 29/08/19 13/05/19 - - - -
Price 0.775 0.90 0.76 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.55 0.45 0.00 0.00 0.00 0.00 -
P/EPS 18.79 20.35 17.48 0.00 0.00 0.00 0.00 -
EY 5.32 4.91 5.72 0.00 0.00 0.00 0.00 -
DY 2.06 2.37 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.04 1.67 0.00 0.00 0.00 0.00 -

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
Post a Comment