[LHI] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 28.2%
YoY- -74.17%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 9,151,767 9,042,702 8,534,878 7,982,560 7,564,137 7,153,520 6,947,108 20.19%
PBT 324,907 326,555 233,404 73,232 67,100 140,315 151,122 66.65%
Tax -87,962 -82,681 -51,780 -29,961 -29,276 -44,425 -50,361 45.08%
NP 236,945 243,874 181,624 43,271 37,824 95,890 100,761 76.92%
-
NP to SH 220,658 218,891 166,172 45,442 35,446 85,403 99,972 69.60%
-
Tax Rate 27.07% 25.32% 22.18% 40.91% 43.63% 31.66% 33.32% -
Total Cost 8,914,822 8,798,828 8,353,254 7,939,289 7,526,313 7,057,630 6,846,347 19.26%
-
Net Worth 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 10.25%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - 24,090 24,090 -
Div Payout % - - - - - 28.21% 24.10% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 10.25%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.59% 2.70% 2.13% 0.54% 0.50% 1.34% 1.45% -
ROE 10.76% 10.92% 8.38% 2.40% 1.93% 4.74% 5.64% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 250.73 247.75 233.83 218.70 207.24 195.99 190.33 20.19%
EPS 6.05 6.00 4.55 1.24 0.97 2.34 2.74 69.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.66 -
NAPS 0.5621 0.5493 0.5433 0.5183 0.5022 0.4939 0.4856 10.25%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 250.62 247.63 233.72 218.60 207.14 195.90 190.24 20.19%
EPS 6.04 5.99 4.55 1.24 0.97 2.34 2.74 69.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.66 -
NAPS 0.5618 0.549 0.543 0.5181 0.502 0.4937 0.4854 10.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.525 0.495 0.46 0.52 0.52 0.525 0.65 -
P/RPS 0.21 0.20 0.20 0.24 0.25 0.27 0.34 -27.49%
P/EPS 8.68 8.25 10.10 41.77 53.55 22.44 23.73 -48.88%
EY 11.52 12.12 9.90 2.39 1.87 4.46 4.21 95.75%
DY 0.00 0.00 0.00 0.00 0.00 1.26 1.02 -
P/NAPS 0.93 0.90 0.85 1.00 1.04 1.06 1.34 -21.62%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 23/11/21 -
Price 0.56 0.495 0.485 0.49 0.505 0.545 0.555 -
P/RPS 0.22 0.20 0.21 0.22 0.24 0.28 0.29 -16.83%
P/EPS 9.26 8.25 10.65 39.36 52.00 23.29 20.26 -40.69%
EY 10.80 12.12 9.39 2.54 1.92 4.29 4.94 68.52%
DY 0.00 0.00 0.00 0.00 0.00 1.21 1.19 -
P/NAPS 1.00 0.90 0.89 0.95 1.01 1.10 1.14 -8.37%

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