[LHI] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 133.25%
YoY- 77.97%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,809,097 1,853,797 1,676,538 1,607,676 1,573,420 1,425,435 1,434,133 16.73%
PBT -60,097 37,753 105,147 68,319 30,803 22,915 35,090 -
Tax -5,922 -9,805 -23,191 -11,443 -9,773 -8,616 -9,771 -28.36%
NP -66,019 27,948 81,956 56,876 21,030 14,299 25,319 -
-
NP to SH -53,418 30,502 70,332 52,556 22,532 16,268 21,790 -
-
Tax Rate - 25.97% 22.06% 16.75% 31.73% 37.60% 27.85% -
Total Cost 1,875,116 1,825,849 1,594,582 1,550,800 1,552,390 1,411,136 1,408,814 20.97%
-
Net Worth 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 4.93%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 24,090 - - 20,075 - -
Div Payout % - - 34.25% - - 123.40% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 1,648,705 4.93%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.65% 1.51% 4.89% 3.54% 1.34% 1.00% 1.77% -
ROE -3.01% 1.66% 3.89% 3.07% 1.35% 0.95% 1.32% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.56 50.79 45.93 44.05 43.11 39.05 39.29 16.72%
EPS -1.46 0.84 1.93 1.44 0.62 0.45 0.60 -
DPS 0.00 0.00 0.66 0.00 0.00 0.55 0.00 -
NAPS 0.4856 0.5037 0.4951 0.4694 0.4589 0.4692 0.4517 4.93%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.54 50.77 45.91 44.03 43.09 39.03 39.27 16.73%
EPS -1.46 0.84 1.93 1.44 0.62 0.45 0.60 -
DPS 0.00 0.00 0.66 0.00 0.00 0.55 0.00 -
NAPS 0.4854 0.5035 0.4949 0.4692 0.4587 0.469 0.4515 4.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.65 0.70 0.69 0.685 0.71 0.76 0.565 -
P/RPS 1.31 1.38 1.50 1.56 1.65 1.95 1.44 -6.10%
P/EPS -44.41 83.76 35.81 47.57 115.01 170.52 94.64 -
EY -2.25 1.19 2.79 2.10 0.87 0.59 1.06 -
DY 0.00 0.00 0.96 0.00 0.00 0.72 0.00 -
P/NAPS 1.34 1.39 1.39 1.46 1.55 1.62 1.25 4.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 21/05/21 23/02/21 24/11/20 25/08/20 19/05/20 -
Price 0.555 0.68 0.71 0.70 0.68 0.83 0.59 -
P/RPS 1.12 1.34 1.55 1.59 1.58 2.13 1.50 -17.68%
P/EPS -37.92 81.37 36.85 48.61 110.15 186.22 98.83 -
EY -2.64 1.23 2.71 2.06 0.91 0.54 1.01 -
DY 0.00 0.00 0.93 0.00 0.00 0.66 0.00 -
P/NAPS 1.14 1.35 1.43 1.49 1.48 1.77 1.31 -8.84%

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