[LHI] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.57%
YoY- -71.03%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 9,042,702 8,961,053 8,718,750 8,348,620 7,153,520 7,119,242 7,060,670 17.87%
PBT 326,555 234,522 151,634 127,728 140,315 110,404 285,800 9.26%
Tax -82,681 -61,697 -37,064 -32,168 -44,425 -51,890 -65,992 16.17%
NP 243,874 172,825 114,570 95,560 95,890 58,513 219,808 7.15%
-
NP to SH 218,891 170,913 121,746 81,500 85,403 63,221 201,668 5.59%
-
Tax Rate 25.32% 26.31% 24.44% 25.18% 31.66% 47.00% 23.09% -
Total Cost 8,798,828 8,788,228 8,604,180 8,253,060 7,057,630 7,060,729 6,840,862 18.21%
-
Net Worth 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 5.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 24,090 32,120 48,180 -
Div Payout % - - - - 28.21% 50.81% 23.89% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 5.93%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.70% 1.93% 1.31% 1.14% 1.34% 0.82% 3.11% -
ROE 10.92% 8.62% 6.44% 4.45% 4.74% 3.57% 10.97% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 247.75 245.51 238.87 228.73 195.99 195.05 193.44 17.88%
EPS 6.00 4.68 3.34 2.24 2.34 1.73 5.52 5.70%
DPS 0.00 0.00 0.00 0.00 0.66 0.88 1.32 -
NAPS 0.5493 0.5433 0.5183 0.5022 0.4939 0.4856 0.5037 5.93%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 247.63 245.39 238.76 228.62 195.90 194.96 193.35 17.88%
EPS 5.99 4.68 3.33 2.23 2.34 1.73 5.52 5.58%
DPS 0.00 0.00 0.00 0.00 0.66 0.88 1.32 -
NAPS 0.549 0.543 0.5181 0.502 0.4937 0.4854 0.5035 5.92%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.495 0.46 0.52 0.52 0.525 0.65 0.70 -
P/RPS 0.20 0.19 0.22 0.23 0.27 0.33 0.36 -32.34%
P/EPS 8.25 9.82 15.59 23.29 22.44 37.53 12.67 -24.81%
EY 12.12 10.18 6.41 4.29 4.46 2.66 7.89 33.02%
DY 0.00 0.00 0.00 0.00 1.26 1.35 1.89 -
P/NAPS 0.90 0.85 1.00 1.04 1.06 1.34 1.39 -25.09%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 23/11/21 24/08/21 -
Price 0.495 0.485 0.49 0.505 0.545 0.555 0.68 -
P/RPS 0.20 0.20 0.21 0.22 0.28 0.28 0.35 -31.06%
P/EPS 8.25 10.36 14.69 22.62 23.29 32.04 12.31 -23.36%
EY 12.12 9.65 6.81 4.42 4.29 3.12 8.13 30.40%
DY 0.00 0.00 0.00 0.00 1.21 1.59 1.94 -
P/NAPS 0.90 0.89 0.95 1.01 1.10 1.14 1.35 -23.62%

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