[LHH] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 3.5%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,583,701 1,470,972 1,345,772 1,241,477 1,188,818 1,157,129 1,142,938 24.26%
PBT 109,039 109,142 98,049 77,288 71,200 62,724 67,686 37.38%
Tax -25,179 -25,882 -22,044 -14,947 -11,383 -9,473 -10,555 78.43%
NP 83,860 83,260 76,005 62,341 59,817 53,251 57,131 29.12%
-
NP to SH 54,868 52,795 48,650 37,735 36,459 30,949 34,118 37.22%
-
Tax Rate 23.09% 23.71% 22.48% 19.34% 15.99% 15.10% 15.59% -
Total Cost 1,499,841 1,387,712 1,269,767 1,179,136 1,129,001 1,103,878 1,085,807 24.00%
-
Net Worth 444,021 418,858 406,663 400,087 361,125 346,636 336,212 20.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 4,166 4,166 -
Div Payout % - - - - - 13.46% 12.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 444,021 418,858 406,663 400,087 361,125 346,636 336,212 20.35%
NOSH 177,063 177,032 177,272 176,998 166,870 166,716 166,739 4.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.30% 5.66% 5.65% 5.02% 5.03% 4.60% 5.00% -
ROE 12.36% 12.60% 11.96% 9.43% 10.10% 8.93% 10.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 894.43 830.91 759.15 701.40 712.42 694.07 685.46 19.39%
EPS 30.99 29.82 27.44 21.32 21.85 18.56 20.46 31.85%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 2.5077 2.366 2.294 2.2604 2.1641 2.0792 2.0164 15.63%
Adjusted Per Share Value based on latest NOSH - 176,998
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 894.98 831.28 760.52 701.59 671.83 653.92 645.90 24.26%
EPS 31.01 29.84 27.49 21.32 20.60 17.49 19.28 37.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.35 2.35 -
NAPS 2.5093 2.3671 2.2981 2.261 2.0408 1.9589 1.90 20.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.54 1.65 1.68 1.67 1.61 1.25 1.40 -
P/RPS 0.17 0.20 0.22 0.24 0.23 0.18 0.20 -10.25%
P/EPS 4.97 5.53 6.12 7.83 7.37 6.73 6.84 -19.16%
EY 20.12 18.07 16.34 12.77 13.57 14.85 14.62 23.69%
DY 0.00 0.00 0.00 0.00 0.00 2.00 1.79 -
P/NAPS 0.61 0.70 0.73 0.74 0.74 0.60 0.69 -7.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 -
Price 1.68 1.55 1.67 1.62 1.67 1.53 1.19 -
P/RPS 0.19 0.19 0.22 0.23 0.23 0.22 0.17 7.68%
P/EPS 5.42 5.20 6.09 7.60 7.64 8.24 5.82 -4.63%
EY 18.45 19.24 16.43 13.16 13.08 12.13 17.19 4.82%
DY 0.00 0.00 0.00 0.00 0.00 1.63 2.10 -
P/NAPS 0.67 0.66 0.73 0.72 0.77 0.74 0.59 8.83%

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