[LHI] QoQ TTM Result on 30-Sep-2020 [#3]

Stock

[LHI] LEONG HUP INTERNATIONAL BERHAD

Announcement Date

24-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- -19.51%

YoY- -41.36%

Quarter Report

LHI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	6,711,431	6,283,069	6,040,664	5,977,032	5,930,747	5,982,519	6,054,757	7.11%
YoY %	6.82%	4.01%	1.06%	0.78%	-0.87%	-1.19%	-	-
Horiz. %	110.85%	103.77%	99.77%	98.72%	97.95%	98.81%	100.00%	-
PBT	242,022	227,184	157,127	138,999	192,009	208,952	288,772	-11.11%
YoY %	6.53%	44.59%	13.04%	-27.61%	-8.11%	-27.64%	-	-
Horiz. %	83.81%	78.67%	54.41%	48.13%	66.49%	72.36%	100.00%	-
Tax	-54,212	-53,023	-39,603	-44,544	-56,241	-60,929	-75,784	-20.03%
YoY %	-2.24%	-33.89%	11.09%	20.80%	7.69%	19.60%	-	-
Horiz. %	71.53%	69.97%	52.26%	58.78%	74.21%	80.40%	100.00%	-
NP	187,810	174,161	117,524	94,455	135,768	148,023	212,988	-8.05%
YoY %	7.84%	48.19%	24.42%	-30.43%	-8.28%	-30.50%	-	-
Horiz. %	88.18%	81.77%	55.18%	44.35%	63.74%	69.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,922	161,688	113,146	90,120	111,970	111,789	150,580	10.93%
YoY %	8.80%	42.90%	25.55%	-19.51%	0.16%	-25.76%	-	-
Horiz. %	116.83%	107.38%	75.14%	59.85%	74.36%	74.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.40%	23.34%	25.20%	32.05%	29.29%	29.16%	26.24%	-
YoY %	-4.03%	-7.38%	-21.37%	9.42%	0.45%	11.13%	-	-
Horiz. %	85.37%	88.95%	96.04%	122.14%	111.62%	111.13%	100.00%	-
Total Cost	6,523,621	6,108,908	5,923,140	5,882,577	5,794,979	5,834,496	5,841,769	7.64%
YoY %	6.79%	3.14%	0.69%	1.51%	-0.68%	-0.12%	-	-
Horiz. %	111.67%	104.57%	101.39%	100.70%	99.20%	99.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,838,505	1,807,114	1,713,309	1,674,985	1,712,579	1,648,705	1,641,040	7.87%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.87%	0.47%	-	-
Horiz. %	112.03%	110.12%	104.40%	102.07%	104.36%	100.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	24,090	44,165	20,075	20,075	20,075	56,421	56,421	-43.32%
YoY %	-45.45%	120.00%	0.00%	0.00%	-64.42%	0.00%	-	-
Horiz. %	42.70%	78.28%	35.58%	35.58%	35.58%	100.00%	100.00%	-
Div Payout %	13.69%	27.31%	17.74%	22.28%	17.93%	50.47%	37.47%	-
YoY %	-49.87%	53.95%	-20.38%	24.26%	-64.47%	34.69%	-	-
Horiz. %	36.54%	72.88%	47.34%	59.46%	47.85%	134.69%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	1,838,505	1,807,114	1,713,309	1,674,985	1,712,579	1,648,705	1,641,040	7.87%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.87%	0.47%	-	-
Horiz. %	112.03%	110.12%	104.40%	102.07%	104.36%	100.47%	100.00%	-
NOSH	3,650,000	3,650,000	3,650,000	3,650,000	3,650,000	3,650,000	3,650,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	2.80%	2.77%	1.95%	1.58%	2.29%	2.47%	3.52%	-
YoY %	1.08%	42.05%	23.42%	-31.00%	-7.29%	-29.83%	-	-
Horiz. %	79.55%	78.69%	55.40%	44.89%	65.06%	70.17%	100.00%	-
ROE	9.57%	8.95%	6.60%	5.38%	6.54%	6.78%	9.18%	-
YoY %	6.93%	35.61%	22.68%	-17.74%	-3.54%	-26.14%	-	-
Horiz. %	104.25%	97.49%	71.90%	58.61%	71.24%	73.86%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	183.87	172.14	165.50	163.75	162.49	163.90	165.88	7.11%
YoY %	6.81%	4.01%	1.07%	0.78%	-0.86%	-1.19%	-	-
Horiz. %	110.85%	103.77%	99.77%	98.72%	97.96%	98.81%	100.00%	-
EPS	4.82	4.43	3.10	2.47	3.07	3.06	4.13	10.85%
YoY %	8.80%	42.90%	25.51%	-19.54%	0.33%	-25.91%	-	-
Horiz. %	116.71%	107.26%	75.06%	59.81%	74.33%	74.09%	100.00%	-
DPS	0.66	1.21	0.55	0.55	0.55	1.55	1.55	-43.43%
YoY %	-45.45%	120.00%	0.00%	0.00%	-64.52%	0.00%	-	-
Horiz. %	42.58%	78.06%	35.48%	35.48%	35.48%	100.00%	100.00%	-
NAPS	0.5037	0.4951	0.4694	0.4589	0.4692	0.4517	0.4496	7.87%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.87%	0.47%	-	-
Horiz. %	112.03%	110.12%	104.40%	102.07%	104.36%	100.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,650,000
RPS	183.79	172.06	165.42	163.68	162.41	163.83	165.81	7.11%
YoY %	6.82%	4.01%	1.06%	0.78%	-0.87%	-1.19%	-	-
Horiz. %	110.84%	103.77%	99.76%	98.72%	97.95%	98.81%	100.00%	-
EPS	4.82	4.43	3.10	2.47	3.07	3.06	4.12	11.03%
YoY %	8.80%	42.90%	25.51%	-19.54%	0.33%	-25.73%	-	-
Horiz. %	116.99%	107.52%	75.24%	59.95%	74.51%	74.27%	100.00%	-
DPS	0.66	1.21	0.55	0.55	0.55	1.55	1.55	-43.43%
YoY %	-45.45%	120.00%	0.00%	0.00%	-64.52%	0.00%	-	-
Horiz. %	42.58%	78.06%	35.48%	35.48%	35.48%	100.00%	100.00%	-
NAPS	0.5035	0.4949	0.4692	0.4587	0.469	0.4515	0.4494	7.88%
YoY %	1.74%	5.48%	2.29%	-2.20%	3.88%	0.47%	-	-
Horiz. %	112.04%	110.12%	104.41%	102.07%	104.36%	100.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	0.70	0.69	0.685	0.71	0.76	0.565	0.88	-
P/RPS	0.38	0.40	0.41	0.43	0.47	0.34	0.53	-19.90%
YoY %	-5.00%	-2.44%	-4.65%	-8.51%	38.24%	-35.85%	-	-
Horiz. %	71.70%	75.47%	77.36%	81.13%	88.68%	64.15%	100.00%	-
P/EPS	14.52	15.58	22.10	28.76	24.77	18.45	21.33	-22.63%
YoY %	-6.80%	-29.50%	-23.16%	16.11%	34.25%	-13.50%	-	-
Horiz. %	68.07%	73.04%	103.61%	134.83%	116.13%	86.50%	100.00%	-
EY	6.89	6.42	4.53	3.48	4.04	5.42	4.69	29.26%
YoY %	7.32%	41.72%	30.17%	-13.86%	-25.46%	15.57%	-	-
Horiz. %	146.91%	136.89%	96.59%	74.20%	86.14%	115.57%	100.00%	-
DY	0.94	1.75	0.80	0.77	0.72	2.74	1.76	-34.19%
YoY %	-46.29%	118.75%	3.90%	6.94%	-73.72%	55.68%	-	-
Horiz. %	53.41%	99.43%	45.45%	43.75%	40.91%	155.68%	100.00%	-
P/NAPS	1.39	1.39	1.46	1.55	1.62	1.25	1.96	-20.49%
YoY %	0.00%	-4.79%	-5.81%	-4.32%	29.60%	-36.22%	-	-
Horiz. %	70.92%	70.92%	74.49%	79.08%	82.65%	63.78%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	21/05/21	23/02/21	24/11/20	25/08/20	19/05/20	18/02/20	-
Price	0.68	0.725	0.70	0.68	0.83	0.59	0.775	-
P/RPS	0.37	0.42	0.42	0.42	0.51	0.36	0.47	-14.75%
YoY %	-11.90%	0.00%	0.00%	-17.65%	41.67%	-23.40%	-	-
Horiz. %	78.72%	89.36%	89.36%	89.36%	108.51%	76.60%	100.00%	-
P/EPS	14.11	16.37	22.58	27.54	27.06	19.26	18.79	-17.39%
YoY %	-13.81%	-27.50%	-18.01%	1.77%	40.50%	2.50%	-	-
Horiz. %	75.09%	87.12%	120.17%	146.57%	144.01%	102.50%	100.00%	-
EY	7.09	6.11	4.43	3.63	3.70	5.19	5.32	21.12%
YoY %	16.04%	37.92%	22.04%	-1.89%	-28.71%	-2.44%	-	-
Horiz. %	133.27%	114.85%	83.27%	68.23%	69.55%	97.56%	100.00%	-
DY	0.97	1.67	0.79	0.81	0.66	2.62	1.99	-38.09%
YoY %	-41.92%	111.39%	-2.47%	22.73%	-74.81%	31.66%	-	-
Horiz. %	48.74%	83.92%	39.70%	40.70%	33.17%	131.66%	100.00%	-
P/NAPS	1.35	1.46	1.49	1.48	1.77	1.31	1.72	-14.92%
YoY %	-7.53%	-2.01%	0.68%	-16.38%	35.11%	-23.84%	-	-
Horiz. %	78.49%	84.88%	86.63%	86.05%	102.91%	76.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos