[LHH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 127.32%
YoY- 31.21%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 294,798 1,142,938 874,192 583,428 280,607 1,141,785 864,933 -51.30%
PBT 21,268 67,686 79,142 56,103 26,230 45,831 46,465 -40.69%
Tax -5,062 -10,555 -15,954 -11,207 -6,144 -9,563 -8,459 -29.05%
NP 16,206 57,131 63,188 44,896 20,086 36,268 38,006 -43.43%
-
NP to SH 10,053 34,118 42,108 30,056 13,222 16,868 25,012 -45.62%
-
Tax Rate 23.80% 15.59% 20.16% 19.98% 23.42% 20.87% 18.21% -
Total Cost 278,592 1,085,807 811,004 538,532 260,521 1,105,517 826,927 -51.67%
-
Net Worth 346,636 336,543 347,649 339,201 321,729 307,822 319,486 5.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 4,167 4,167 4,167 - 3,335 3,334 -
Div Payout % - 12.21% 9.90% 13.87% - 19.77% 13.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 346,636 336,543 347,649 339,201 321,729 307,822 319,486 5.60%
NOSH 166,716 166,688 166,698 166,699 166,733 166,769 166,746 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.50% 5.00% 7.23% 7.70% 7.16% 3.18% 4.39% -
ROE 2.90% 10.14% 12.11% 8.86% 4.11% 5.48% 7.83% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 176.83 685.67 524.42 349.99 168.30 684.65 518.71 -51.29%
EPS 6.03 20.46 25.26 18.03 7.93 10.12 15.00 -45.62%
DPS 0.00 2.50 2.50 2.50 0.00 2.00 2.00 -
NAPS 2.0792 2.019 2.0855 2.0348 1.9296 1.8458 1.916 5.61%
Adjusted Per Share Value based on latest NOSH - 166,673
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 166.60 645.90 494.02 329.71 158.58 645.25 488.79 -51.30%
EPS 5.68 19.28 23.80 16.99 7.47 9.53 14.13 -45.62%
DPS 0.00 2.35 2.36 2.36 0.00 1.88 1.88 -
NAPS 1.9589 1.9019 1.9646 1.9169 1.8182 1.7396 1.8055 5.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.25 1.40 1.24 1.04 0.99 0.76 0.80 -
P/RPS 0.71 0.20 0.24 0.30 0.59 0.11 0.15 182.71%
P/EPS 20.73 6.84 4.91 5.77 12.48 7.51 5.33 147.92%
EY 4.82 14.62 20.37 17.34 8.01 13.31 18.75 -59.67%
DY 0.00 1.79 2.02 2.40 0.00 2.63 2.50 -
P/NAPS 0.60 0.69 0.59 0.51 0.51 0.41 0.42 26.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 27/02/09 -
Price 1.53 1.19 1.40 1.11 1.02 0.91 0.82 -
P/RPS 0.87 0.17 0.27 0.32 0.61 0.13 0.16 210.17%
P/EPS 25.37 5.81 5.54 6.16 12.86 9.00 5.47 178.89%
EY 3.94 17.20 18.04 16.24 7.77 11.11 18.29 -64.16%
DY 0.00 2.10 1.79 2.25 0.00 2.20 2.44 -
P/NAPS 0.74 0.59 0.67 0.55 0.53 0.49 0.43 43.74%

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