[LHH] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -24.18%
YoY- -25.81%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,148,404 1,162,378 1,141,785 1,112,793 1,095,249 1,028,623 976,100 11.43%
PBT 65,510 58,602 45,831 51,360 57,739 56,688 54,118 13.56%
Tax -14,989 -12,496 -9,563 -9,583 -10,113 -9,521 -9,015 40.30%
NP 50,521 46,106 36,268 41,777 47,626 47,167 45,103 7.84%
-
NP to SH 24,018 23,477 16,868 23,419 30,889 30,737 29,462 -12.72%
-
Tax Rate 22.88% 21.32% 20.87% 18.66% 17.52% 16.80% 16.66% -
Total Cost 1,097,883 1,116,272 1,105,517 1,071,016 1,047,623 981,456 930,997 11.60%
-
Net Worth 339,146 321,729 306,693 320,245 318,789 301,832 292,012 10.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,509 3,342 3,342 6,674 3,331 6,666 6,666 8.25%
Div Payout % 31.27% 14.24% 19.82% 28.50% 10.79% 21.69% 22.63% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 339,146 321,729 306,693 320,245 318,789 301,832 292,012 10.48%
NOSH 166,673 166,733 166,708 167,142 166,765 166,574 166,597 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.40% 3.97% 3.18% 3.75% 4.35% 4.59% 4.62% -
ROE 7.08% 7.30% 5.50% 7.31% 9.69% 10.18% 10.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 689.02 697.15 684.90 665.77 656.76 617.52 585.90 11.40%
EPS 14.41 14.08 10.12 14.01 18.52 18.45 17.68 -12.73%
DPS 4.50 2.00 2.00 4.00 2.00 4.00 4.00 8.16%
NAPS 2.0348 1.9296 1.8397 1.916 1.9116 1.812 1.7528 10.44%
Adjusted Per Share Value based on latest NOSH - 167,142
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 648.99 656.88 645.25 628.86 618.95 581.30 551.62 11.43%
EPS 13.57 13.27 9.53 13.23 17.46 17.37 16.65 -12.73%
DPS 4.24 1.89 1.89 3.77 1.88 3.77 3.77 8.13%
NAPS 1.9166 1.8182 1.7332 1.8098 1.8015 1.7057 1.6502 10.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.04 0.99 0.76 0.80 0.99 1.05 1.05 -
P/RPS 0.15 0.14 0.11 0.12 0.15 0.17 0.18 -11.43%
P/EPS 7.22 7.03 7.51 5.71 5.34 5.69 5.94 13.88%
EY 13.86 14.22 13.31 17.51 18.71 17.57 16.84 -12.16%
DY 4.33 2.02 2.63 5.00 2.02 3.81 3.81 8.89%
P/NAPS 0.51 0.51 0.41 0.42 0.52 0.58 0.60 -10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 26/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 1.11 1.02 0.91 0.82 0.88 1.03 1.15 -
P/RPS 0.16 0.15 0.13 0.12 0.13 0.17 0.20 -13.81%
P/EPS 7.70 7.24 8.99 5.85 4.75 5.58 6.50 11.94%
EY 12.98 13.80 11.12 17.09 21.05 17.91 15.38 -10.68%
DY 4.05 1.96 2.20 4.88 2.27 3.88 3.48 10.63%
P/NAPS 0.55 0.53 0.49 0.43 0.46 0.57 0.66 -11.43%

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