[LHH] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 46.92%
YoY- 24.08%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,307,316 867,237 419,998 1,345,772 972,731 629,308 294,798 169.19%
PBT 107,522 70,607 32,361 98,049 88,744 59,617 21,268 193.69%
Tax -22,083 -15,170 -8,900 -22,044 -20,346 -12,035 -5,062 166.27%
NP 85,439 55,437 23,461 76,005 68,398 47,582 16,206 201.99%
-
NP to SH 56,735 38,615 14,198 48,650 45,725 32,397 10,053 215.98%
-
Tax Rate 20.54% 21.49% 27.50% 22.48% 22.93% 20.19% 23.80% -
Total Cost 1,221,877 811,800 396,537 1,269,767 904,333 581,726 278,592 167.22%
-
Net Worth 461,137 443,992 418,858 394,217 384,654 360,835 346,636 20.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 461,137 443,992 418,858 394,217 384,654 360,835 346,636 20.89%
NOSH 177,020 177,051 177,032 171,847 170,171 166,737 166,716 4.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.54% 6.39% 5.59% 5.65% 7.03% 7.56% 5.50% -
ROE 12.30% 8.70% 3.39% 12.34% 11.89% 8.98% 2.90% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 738.51 489.82 237.24 783.12 571.62 377.43 176.83 158.66%
EPS 32.05 21.81 8.02 28.31 26.87 19.43 6.03 203.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.605 2.5077 2.366 2.294 2.2604 2.1641 2.0792 16.17%
Adjusted Per Share Value based on latest NOSH - 176,953
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 738.79 490.09 237.35 760.52 549.71 355.64 166.60 169.18%
EPS 32.06 21.82 8.02 27.49 25.84 18.31 5.68 216.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.606 2.5091 2.3671 2.2278 2.1738 2.0392 1.9589 20.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.70 1.54 1.65 1.68 1.67 1.61 1.25 -
P/RPS 0.23 0.31 0.70 0.21 0.29 0.43 0.71 -52.73%
P/EPS 5.30 7.06 20.57 5.93 6.22 8.29 20.73 -59.61%
EY 18.85 14.16 4.86 16.85 16.09 12.07 4.82 147.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.70 0.73 0.74 0.74 0.60 5.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 1.76 1.68 1.55 1.67 1.62 1.67 1.53 -
P/RPS 0.24 0.34 0.65 0.21 0.28 0.44 0.87 -57.52%
P/EPS 5.49 7.70 19.33 5.90 6.03 8.59 25.37 -63.85%
EY 18.21 12.98 5.17 16.95 16.59 11.63 3.94 176.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.66 0.73 0.72 0.77 0.74 -5.46%

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