[LHH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -34.48%
YoY- 222.49%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 654,627 521,718 329,563 157,827 682,582 498,648 325,672 59.34%
PBT 34,357 55,817 34,128 16,253 29,802 12 -6,847 -
Tax -8,805 -6,703 -4,232 -1,248 -9,752 -4,956 -2,406 137.66%
NP 25,552 49,114 29,896 15,005 20,050 -4,944 -9,253 -
-
NP to SH 21,328 43,416 26,338 13,136 20,050 -4,944 -9,253 -
-
Tax Rate 25.63% 12.01% 12.40% 7.68% 32.72% 41,300.00% - -
Total Cost 629,075 472,604 299,667 142,822 662,532 503,592 334,925 52.28%
-
Net Worth 249,341 304,427 228,631 215,312 239,063 173,419 167,555 30.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,578 7,579 - - 6,064 - - -
Div Payout % 35.53% 17.46% - - 30.25% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 249,341 304,427 228,631 215,312 239,063 173,419 167,555 30.37%
NOSH 151,566 151,592 151,542 151,510 151,613 151,656 151,688 -0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.90% 9.41% 9.07% 9.51% 2.94% -0.99% -2.84% -
ROE 8.55% 14.26% 11.52% 6.10% 8.39% -2.85% -5.52% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 431.91 344.16 217.47 104.17 450.21 328.80 214.70 59.42%
EPS 14.07 28.64 17.38 8.67 13.23 -3.26 -6.10 -
DPS 5.00 5.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.6451 2.0082 1.5087 1.4211 1.5768 1.1435 1.1046 30.44%
Adjusted Per Share Value based on latest NOSH - 151,510
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 369.94 294.83 186.24 89.19 385.74 281.80 184.04 59.34%
EPS 12.05 24.54 14.88 7.42 11.33 -2.79 -5.23 -
DPS 4.28 4.28 0.00 0.00 3.43 0.00 0.00 -
NAPS 1.4091 1.7204 1.292 1.2168 1.351 0.98 0.9469 30.37%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.75 1.58 1.13 1.01 0.90 0.91 1.04 -
P/RPS 0.41 0.46 0.52 0.97 0.20 0.28 0.48 -9.98%
P/EPS 12.44 5.52 6.50 11.65 6.81 -27.91 -17.05 -
EY 8.04 18.13 15.38 8.58 14.69 -3.58 -5.87 -
DY 2.86 3.16 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.06 0.79 0.75 0.71 0.57 0.80 0.94 8.34%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/06/06 27/02/06 29/11/05 30/08/05 30/05/05 24/02/05 30/11/04 -
Price 1.67 2.63 1.03 1.25 0.89 0.94 0.91 -
P/RPS 0.39 0.76 0.47 1.20 0.20 0.29 0.42 -4.82%
P/EPS 11.87 9.18 5.93 14.42 6.73 -28.83 -14.92 -
EY 8.43 10.89 16.87 6.94 14.86 -3.47 -6.70 -
DY 2.99 1.90 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 1.02 1.31 0.68 0.88 0.56 0.82 0.82 15.67%

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