[LHI] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 110.58%
YoY- 170.34%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,610,083 2,196,220 9,042,702 6,720,790 4,359,375 2,087,155 7,153,520 -25.45%
PBT 143,929 30,284 326,555 175,892 75,817 31,932 140,315 1.71%
Tax -36,192 -13,323 -82,681 -46,273 -18,532 -8,042 -44,425 -12.80%
NP 107,737 16,961 243,874 129,619 57,285 23,890 95,890 8.09%
-
NP to SH 87,175 22,142 218,891 128,185 60,873 20,375 85,403 1.38%
-
Tax Rate 25.15% 43.99% 25.32% 26.31% 24.44% 25.18% 31.66% -
Total Cost 4,502,346 2,179,259 8,798,828 6,591,171 4,302,090 2,063,265 7,057,630 -25.95%
-
Net Worth 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 10.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 65,699 - - - - - 24,090 95.55%
Div Payout % 75.37% - - - - - 28.21% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 10.92%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.34% 0.77% 2.70% 1.93% 1.31% 1.14% 1.34% -
ROE 4.14% 1.08% 10.92% 6.46% 3.22% 1.11% 4.74% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 126.30 60.17 247.75 184.13 119.43 57.18 195.99 -25.45%
EPS 2.39 0.61 6.00 3.51 1.67 0.56 2.34 1.42%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.66 95.56%
NAPS 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 0.4939 10.92%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 126.30 60.17 247.75 184.13 119.43 57.18 195.99 -25.45%
EPS 2.39 0.61 6.00 3.51 1.67 0.56 2.34 1.42%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.66 95.56%
NAPS 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 0.4939 10.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.50 0.525 0.495 0.46 0.52 0.52 0.525 -
P/RPS 0.40 0.87 0.20 0.25 0.44 0.91 0.27 30.04%
P/EPS 20.93 86.54 8.25 13.10 31.18 93.15 22.44 -4.55%
EY 4.78 1.16 12.12 7.63 3.21 1.07 4.46 4.74%
DY 3.60 0.00 0.00 0.00 0.00 0.00 1.26 101.73%
P/NAPS 0.87 0.93 0.90 0.85 1.00 1.04 1.06 -12.37%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 -
Price 0.53 0.56 0.495 0.485 0.49 0.505 0.545 -
P/RPS 0.42 0.93 0.20 0.26 0.41 0.88 0.28 31.13%
P/EPS 22.19 92.31 8.25 13.81 29.38 90.47 23.29 -3.18%
EY 4.51 1.08 12.12 7.24 3.40 1.11 4.29 3.39%
DY 3.40 0.00 0.00 0.00 0.00 0.00 1.21 99.50%
P/NAPS 0.92 1.00 0.90 0.89 0.95 1.01 1.10 -11.25%

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