[LHH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 40.1%
YoY- 68.35%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 629,308 294,798 1,142,938 874,192 583,428 280,607 1,141,785 -32.75%
PBT 59,617 21,268 67,686 79,142 56,103 26,230 45,831 19.14%
Tax -12,035 -5,062 -10,555 -15,954 -11,207 -6,144 -9,563 16.54%
NP 47,582 16,206 57,131 63,188 44,896 20,086 36,268 19.82%
-
NP to SH 32,397 10,053 34,118 42,108 30,056 13,222 16,868 54.45%
-
Tax Rate 20.19% 23.80% 15.59% 20.16% 19.98% 23.42% 20.87% -
Total Cost 581,726 278,592 1,085,807 811,004 538,532 260,521 1,105,517 -34.79%
-
Net Worth 360,835 346,636 336,543 347,649 339,201 321,729 307,822 11.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 4,167 4,167 4,167 - 3,335 -
Div Payout % - - 12.21% 9.90% 13.87% - 19.77% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 360,835 346,636 336,543 347,649 339,201 321,729 307,822 11.16%
NOSH 166,737 166,716 166,688 166,698 166,699 166,733 166,769 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.56% 5.50% 5.00% 7.23% 7.70% 7.16% 3.18% -
ROE 8.98% 2.90% 10.14% 12.11% 8.86% 4.11% 5.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 377.43 176.83 685.67 524.42 349.99 168.30 684.65 -32.74%
EPS 19.43 6.03 20.46 25.26 18.03 7.93 10.12 54.41%
DPS 0.00 0.00 2.50 2.50 2.50 0.00 2.00 -
NAPS 2.1641 2.0792 2.019 2.0855 2.0348 1.9296 1.8458 11.17%
Adjusted Per Share Value based on latest NOSH - 166,694
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 355.64 166.60 645.90 494.02 329.71 158.58 645.25 -32.75%
EPS 18.31 5.68 19.28 23.80 16.99 7.47 9.53 54.48%
DPS 0.00 0.00 2.35 2.36 2.36 0.00 1.88 -
NAPS 2.0392 1.9589 1.9019 1.9646 1.9169 1.8182 1.7396 11.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.61 1.25 1.40 1.24 1.04 0.99 0.76 -
P/RPS 0.43 0.71 0.20 0.24 0.30 0.59 0.11 147.94%
P/EPS 8.29 20.73 6.84 4.91 5.77 12.48 7.51 6.80%
EY 12.07 4.82 14.62 20.37 17.34 8.01 13.31 -6.30%
DY 0.00 0.00 1.79 2.02 2.40 0.00 2.63 -
P/NAPS 0.74 0.60 0.69 0.59 0.51 0.51 0.41 48.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 26/05/09 -
Price 1.67 1.53 1.19 1.40 1.11 1.02 0.91 -
P/RPS 0.44 0.87 0.17 0.27 0.32 0.61 0.13 125.26%
P/EPS 8.59 25.37 5.81 5.54 6.16 12.86 9.00 -3.05%
EY 11.63 3.94 17.20 18.04 16.24 7.77 11.11 3.09%
DY 0.00 0.00 2.10 1.79 2.25 0.00 2.20 -
P/NAPS 0.77 0.74 0.59 0.67 0.55 0.53 0.49 35.12%

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