[LHH] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -27.97%
YoY- -42.75%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,151,044 1,148,404 1,162,378 1,141,785 1,112,793 1,095,249 1,028,623 7.76%
PBT 78,508 65,510 58,602 45,831 51,360 57,739 56,688 24.17%
Tax -17,058 -14,989 -12,496 -9,563 -9,583 -10,113 -9,521 47.35%
NP 61,450 50,521 46,106 36,268 41,777 47,626 47,167 19.22%
-
NP to SH 33,964 24,018 23,477 16,868 23,419 30,889 30,737 6.86%
-
Tax Rate 21.73% 22.88% 21.32% 20.87% 18.66% 17.52% 16.80% -
Total Cost 1,089,594 1,097,883 1,116,272 1,105,517 1,071,016 1,047,623 981,456 7.19%
-
Net Worth 347,641 339,146 321,729 306,693 320,245 318,789 301,832 9.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,166 7,509 3,342 3,342 6,674 3,331 6,666 -26.83%
Div Payout % 12.27% 31.27% 14.24% 19.82% 28.50% 10.79% 21.69% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 347,641 339,146 321,729 306,693 320,245 318,789 301,832 9.84%
NOSH 166,694 166,673 166,733 166,708 167,142 166,765 166,574 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.34% 4.40% 3.97% 3.18% 3.75% 4.35% 4.59% -
ROE 9.77% 7.08% 7.30% 5.50% 7.31% 9.69% 10.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 690.51 689.02 697.15 684.90 665.77 656.76 617.52 7.71%
EPS 20.38 14.41 14.08 10.12 14.01 18.52 18.45 6.83%
DPS 2.50 4.50 2.00 2.00 4.00 2.00 4.00 -26.83%
NAPS 2.0855 2.0348 1.9296 1.8397 1.916 1.9116 1.812 9.79%
Adjusted Per Share Value based on latest NOSH - 166,708
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 650.48 648.99 656.88 645.25 628.86 618.95 581.30 7.76%
EPS 19.19 13.57 13.27 9.53 13.23 17.46 17.37 6.84%
DPS 2.35 4.24 1.89 1.89 3.77 1.88 3.77 -26.96%
NAPS 1.9646 1.9166 1.8182 1.7332 1.8098 1.8015 1.7057 9.85%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.24 1.04 0.99 0.76 0.80 0.99 1.05 -
P/RPS 0.18 0.15 0.14 0.11 0.12 0.15 0.17 3.87%
P/EPS 6.09 7.22 7.03 7.51 5.71 5.34 5.69 4.62%
EY 16.43 13.86 14.22 13.31 17.51 18.71 17.57 -4.36%
DY 2.02 4.33 2.02 2.63 5.00 2.02 3.81 -34.41%
P/NAPS 0.59 0.51 0.51 0.41 0.42 0.52 0.58 1.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 26/05/09 27/02/09 27/11/08 28/08/08 -
Price 1.40 1.11 1.02 0.91 0.82 0.88 1.03 -
P/RPS 0.20 0.16 0.15 0.13 0.12 0.13 0.17 11.41%
P/EPS 6.87 7.70 7.24 8.99 5.85 4.75 5.58 14.82%
EY 14.55 12.98 13.80 11.12 17.09 21.05 17.91 -12.90%
DY 1.79 4.05 1.96 2.20 4.88 2.27 3.88 -40.21%
P/NAPS 0.67 0.55 0.53 0.49 0.43 0.46 0.57 11.34%

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