[LHI] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 34.75%
YoY- 138.78%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,516,396 2,413,863 2,196,220 2,321,912 2,361,415 2,272,220 2,087,155 13.26%
PBT 227,539 113,645 30,284 150,663 100,075 43,885 31,932 269.85%
Tax -50,184 -22,869 -13,323 -36,408 -27,741 -10,490 -8,042 238.57%
NP 177,355 90,776 16,961 114,255 72,334 33,395 23,890 280.09%
-
NP to SH 132,961 65,033 22,142 90,706 67,312 40,498 20,375 248.80%
-
Tax Rate 22.06% 20.12% 43.99% 24.17% 27.72% 23.90% 25.18% -
Total Cost 2,339,041 2,323,087 2,179,259 2,207,657 2,289,081 2,238,825 2,063,265 8.71%
-
Net Worth 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 13.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 43,800 65,699 - - - - - -
Div Payout % 32.94% 101.03% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 13.71%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.05% 3.76% 0.77% 4.92% 3.06% 1.47% 1.14% -
ROE 5.98% 3.09% 1.08% 4.52% 3.39% 2.14% 1.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 68.94 66.13 60.17 63.61 64.70 62.25 57.18 13.26%
EPS 3.64 1.78 0.61 2.49 1.84 1.11 0.56 247.89%
DPS 1.20 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 13.71%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 68.91 66.10 60.14 63.58 64.67 62.22 57.16 13.26%
EPS 3.64 1.78 0.61 2.48 1.84 1.11 0.56 247.89%
DPS 1.20 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6088 0.5765 0.5618 0.549 0.543 0.5181 0.502 13.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.55 0.50 0.525 0.495 0.46 0.52 0.52 -
P/RPS 0.80 0.76 0.87 0.78 0.71 0.84 0.91 -8.22%
P/EPS 15.10 28.06 86.54 19.92 24.94 46.87 93.15 -70.23%
EY 6.62 3.56 1.16 5.02 4.01 2.13 1.07 236.64%
DY 2.18 3.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.93 0.90 0.85 1.00 1.04 -9.18%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 24/05/22 -
Price 0.69 0.53 0.56 0.495 0.485 0.49 0.505 -
P/RPS 1.00 0.80 0.93 0.78 0.75 0.79 0.88 8.88%
P/EPS 18.94 29.75 92.31 19.92 26.30 44.16 90.47 -64.70%
EY 5.28 3.36 1.08 5.02 3.80 2.26 1.11 182.57%
DY 1.74 3.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.92 1.00 0.90 0.89 0.95 1.01 7.76%

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