[LHI] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 88.2%
YoY- 30.87%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 6,994,325 4,766,042 2,410,973 9,539,512 7,126,479 4,610,083 2,196,220 116.00%
PBT 511,327 309,473 124,921 554,745 371,468 143,929 30,284 554.76%
Tax -86,548 -70,398 -29,994 -124,924 -86,376 -36,192 -13,323 246.96%
NP 424,779 239,075 94,927 429,821 285,092 107,737 16,961 750.99%
-
NP to SH 288,090 153,074 56,579 301,737 220,136 87,175 22,142 450.61%
-
Tax Rate 16.93% 22.75% 24.01% 22.52% 23.25% 25.15% 43.99% -
Total Cost 6,569,546 4,526,967 2,316,046 9,109,691 6,841,387 4,502,346 2,179,259 108.26%
-
Net Worth 2,338,312 2,310,084 2,298,405 2,236,720 2,223,214 2,105,319 2,051,664 9.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 100,411 47,449 - 109,500 109,500 65,699 - -
Div Payout % 34.85% 31.00% - 36.29% 49.74% 75.37% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,338,312 2,310,084 2,298,405 2,236,720 2,223,214 2,105,319 2,051,664 9.08%
NOSH 3,651,330 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 0.02%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.07% 5.02% 3.94% 4.51% 4.00% 2.34% 0.77% -
ROE 12.32% 6.63% 2.46% 13.49% 9.90% 4.14% 1.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 191.56 130.58 66.05 261.36 195.25 126.30 60.17 115.95%
EPS 7.89 4.19 1.55 8.27 6.03 2.39 0.61 448.45%
DPS 2.75 1.30 0.00 3.00 3.00 1.80 0.00 -
NAPS 0.6404 0.6329 0.6297 0.6128 0.6091 0.5768 0.5621 9.05%
Adjusted Per Share Value based on latest NOSH - 3,649,081
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 191.54 130.52 66.02 261.23 195.16 126.24 60.14 116.01%
EPS 7.89 4.19 1.55 8.26 6.03 2.39 0.61 448.45%
DPS 2.75 1.30 0.00 3.00 3.00 1.80 0.00 -
NAPS 0.6403 0.6326 0.6294 0.6125 0.6088 0.5765 0.5618 9.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.70 0.62 0.575 0.565 0.55 0.50 0.525 -
P/RPS 0.37 0.47 0.87 0.22 0.28 0.40 0.87 -43.35%
P/EPS 8.87 14.78 37.09 6.83 9.12 20.93 86.54 -78.00%
EY 11.27 6.76 2.70 14.63 10.97 4.78 1.16 353.43%
DY 3.93 2.10 0.00 5.31 5.45 3.60 0.00 -
P/NAPS 1.09 0.98 0.91 0.92 0.90 0.87 0.93 11.13%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 30/05/24 27/02/24 28/11/23 29/08/23 31/05/23 -
Price 0.66 0.585 0.55 0.715 0.69 0.53 0.56 -
P/RPS 0.34 0.45 0.83 0.27 0.35 0.42 0.93 -48.77%
P/EPS 8.37 13.95 35.48 8.65 11.44 22.19 92.31 -79.72%
EY 11.95 7.17 2.82 11.56 8.74 4.51 1.08 394.38%
DY 4.17 2.22 0.00 4.20 4.35 3.40 0.00 -
P/NAPS 1.03 0.92 0.87 1.17 1.13 0.92 1.00 1.98%

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