[LHH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 41.14%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 867,237 419,998 1,345,772 972,731 629,308 294,798 1,142,938 -16.79%
PBT 70,607 32,361 98,049 88,744 59,617 21,268 67,686 2.85%
Tax -15,170 -8,900 -22,044 -20,346 -12,035 -5,062 -10,555 27.32%
NP 55,437 23,461 76,005 68,398 47,582 16,206 57,131 -1.98%
-
NP to SH 38,615 14,198 48,650 45,725 32,397 10,053 34,118 8.59%
-
Tax Rate 21.49% 27.50% 22.48% 22.93% 20.19% 23.80% 15.59% -
Total Cost 811,800 396,537 1,269,767 904,333 581,726 278,592 1,085,807 -17.61%
-
Net Worth 443,992 418,858 394,217 384,654 360,835 346,636 336,543 20.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 4,167 -
Div Payout % - - - - - - 12.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 443,992 418,858 394,217 384,654 360,835 346,636 336,543 20.26%
NOSH 177,051 177,032 171,847 170,171 166,737 166,716 166,688 4.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.39% 5.59% 5.65% 7.03% 7.56% 5.50% 5.00% -
ROE 8.70% 3.39% 12.34% 11.89% 8.98% 2.90% 10.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 489.82 237.24 783.12 571.62 377.43 176.83 685.67 -20.07%
EPS 21.81 8.02 28.31 26.87 19.43 6.03 20.46 4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.5077 2.366 2.294 2.2604 2.1641 2.0792 2.019 15.53%
Adjusted Per Share Value based on latest NOSH - 176,998
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 490.09 237.35 760.52 549.71 355.64 166.60 645.90 -16.79%
EPS 21.82 8.02 27.49 25.84 18.31 5.68 19.28 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
NAPS 2.5091 2.3671 2.2278 2.1738 2.0392 1.9589 1.9019 20.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.54 1.65 1.68 1.67 1.61 1.25 1.40 -
P/RPS 0.31 0.70 0.21 0.29 0.43 0.71 0.20 33.89%
P/EPS 7.06 20.57 5.93 6.22 8.29 20.73 6.84 2.13%
EY 14.16 4.86 16.85 16.09 12.07 4.82 14.62 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.61 0.70 0.73 0.74 0.74 0.60 0.69 -7.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 -
Price 1.68 1.55 1.67 1.62 1.67 1.53 1.19 -
P/RPS 0.34 0.65 0.21 0.28 0.44 0.87 0.17 58.67%
P/EPS 7.70 19.33 5.90 6.03 8.59 25.37 5.81 20.63%
EY 12.98 5.17 16.95 16.59 11.63 3.94 17.20 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.67 0.66 0.73 0.72 0.77 0.74 0.59 8.83%

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