[LHH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -18.98%
YoY- 102.26%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 972,731 629,308 294,798 1,142,938 874,192 583,428 280,607 128.53%
PBT 88,744 59,617 21,268 67,686 79,142 56,103 26,230 124.86%
Tax -20,346 -12,035 -5,062 -10,555 -15,954 -11,207 -6,144 121.68%
NP 68,398 47,582 16,206 57,131 63,188 44,896 20,086 125.83%
-
NP to SH 45,725 32,397 10,053 34,118 42,108 30,056 13,222 128.16%
-
Tax Rate 22.93% 20.19% 23.80% 15.59% 20.16% 19.98% 23.42% -
Total Cost 904,333 581,726 278,592 1,085,807 811,004 538,532 260,521 128.73%
-
Net Worth 384,654 360,835 346,636 336,543 347,649 339,201 321,729 12.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 4,167 4,167 4,167 - -
Div Payout % - - - 12.21% 9.90% 13.87% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 384,654 360,835 346,636 336,543 347,649 339,201 321,729 12.61%
NOSH 170,171 166,737 166,716 166,688 166,698 166,699 166,733 1.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.03% 7.56% 5.50% 5.00% 7.23% 7.70% 7.16% -
ROE 11.89% 8.98% 2.90% 10.14% 12.11% 8.86% 4.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 571.62 377.43 176.83 685.67 524.42 349.99 168.30 125.44%
EPS 26.87 19.43 6.03 20.46 25.26 18.03 7.93 125.09%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 2.2604 2.1641 2.0792 2.019 2.0855 2.0348 1.9296 11.09%
Adjusted Per Share Value based on latest NOSH - 166,739
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 549.71 355.64 166.60 645.90 494.02 329.71 158.58 128.52%
EPS 25.84 18.31 5.68 19.28 23.80 16.99 7.47 128.20%
DPS 0.00 0.00 0.00 2.35 2.36 2.36 0.00 -
NAPS 2.1738 2.0392 1.9589 1.9019 1.9646 1.9169 1.8182 12.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.67 1.61 1.25 1.40 1.24 1.04 0.99 -
P/RPS 0.29 0.43 0.71 0.20 0.24 0.30 0.59 -37.63%
P/EPS 6.22 8.29 20.73 6.84 4.91 5.77 12.48 -37.05%
EY 16.09 12.07 4.82 14.62 20.37 17.34 8.01 59.00%
DY 0.00 0.00 0.00 1.79 2.02 2.40 0.00 -
P/NAPS 0.74 0.74 0.60 0.69 0.59 0.51 0.51 28.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 1.62 1.67 1.53 1.19 1.40 1.11 1.02 -
P/RPS 0.28 0.44 0.87 0.17 0.27 0.32 0.61 -40.41%
P/EPS 6.03 8.59 25.37 5.81 5.54 6.16 12.86 -39.56%
EY 16.59 11.63 3.94 17.20 18.04 16.24 7.77 65.58%
DY 0.00 0.00 0.00 2.10 1.79 2.25 0.00 -
P/NAPS 0.72 0.77 0.74 0.59 0.67 0.55 0.53 22.59%

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