[LHI] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 74.66%
YoY- -50.36%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,676,538 6,040,664 4,432,988 2,859,568 1,434,133 6,054,757 4,510,713 -48.27%
PBT 105,147 157,127 88,808 58,005 35,090 288,772 238,581 -42.05%
Tax -23,191 -39,603 -28,160 -18,387 -9,771 -75,784 -59,400 -46.55%
NP 81,956 117,524 60,648 39,618 25,319 212,988 179,181 -40.60%
-
NP to SH 70,332 113,146 60,590 38,058 21,790 150,580 121,050 -30.34%
-
Tax Rate 22.06% 25.20% 31.71% 31.70% 27.85% 26.24% 24.90% -
Total Cost 1,594,582 5,923,140 4,372,340 2,819,950 1,408,814 5,841,769 4,331,532 -48.60%
-
Net Worth 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 7.86%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 24,090 20,075 20,075 20,075 - 58,400 58,400 -44.55%
Div Payout % 34.25% 17.74% 33.13% 52.75% - 38.78% 48.24% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 1,641,040 1,612,935 7.86%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.89% 1.95% 1.37% 1.39% 1.77% 3.52% 3.97% -
ROE 3.89% 6.60% 3.62% 2.22% 1.32% 9.18% 7.50% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.93 165.50 121.45 78.34 39.29 165.88 123.58 -48.27%
EPS 1.93 3.10 1.66 1.04 0.60 4.23 3.43 -31.81%
DPS 0.66 0.55 0.55 0.55 0.00 1.60 1.60 -44.55%
NAPS 0.4951 0.4694 0.4589 0.4692 0.4517 0.4496 0.4419 7.86%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.93 165.50 121.45 78.34 39.29 165.88 123.58 -48.27%
EPS 1.93 3.10 1.66 1.04 0.60 4.23 3.43 -31.81%
DPS 0.66 0.55 0.55 0.55 0.00 1.60 1.60 -44.55%
NAPS 0.4951 0.4694 0.4589 0.4692 0.4517 0.4496 0.4419 7.86%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.69 0.685 0.71 0.76 0.565 0.88 0.825 -
P/RPS 1.50 0.41 0.58 0.97 1.44 0.53 0.67 71.05%
P/EPS 35.81 22.10 42.77 72.89 94.64 21.33 24.88 27.44%
EY 2.79 4.53 2.34 1.37 1.06 4.69 4.02 -21.59%
DY 0.96 0.80 0.77 0.72 0.00 1.82 1.94 -37.41%
P/NAPS 1.39 1.46 1.55 1.62 1.25 1.96 1.87 -17.92%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 23/02/21 24/11/20 25/08/20 19/05/20 18/02/20 26/11/19 -
Price 0.71 0.70 0.68 0.83 0.59 0.775 0.90 -
P/RPS 1.55 0.42 0.56 1.06 1.50 0.47 0.73 65.12%
P/EPS 36.85 22.58 40.96 79.60 98.83 18.79 27.14 22.59%
EY 2.71 4.43 2.44 1.26 1.01 5.32 3.68 -18.43%
DY 0.93 0.79 0.81 0.66 0.00 2.06 1.78 -35.10%
P/NAPS 1.43 1.49 1.48 1.77 1.31 1.72 2.04 -21.07%

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