[LHI] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 265.68%
YoY- 66.22%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 9,293,410 9,151,767 9,042,702 8,534,878 7,982,560 7,564,137 7,153,520 19.11%
PBT 394,667 324,907 326,555 233,404 73,232 67,100 140,315 99.63%
Tax -100,341 -87,962 -82,681 -51,780 -29,961 -29,276 -44,425 72.40%
NP 294,326 236,945 243,874 181,624 43,271 37,824 95,890 111.63%
-
NP to SH 245,193 220,658 218,891 166,172 45,442 35,446 85,403 102.39%
-
Tax Rate 25.42% 27.07% 25.32% 22.18% 40.91% 43.63% 31.66% -
Total Cost 8,999,084 8,914,822 8,798,828 8,353,254 7,939,289 7,526,313 7,057,630 17.63%
-
Net Worth 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 10.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 65,699 - - - - - 24,090 95.55%
Div Payout % 26.80% - - - - - 28.21% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 10.92%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.17% 2.59% 2.70% 2.13% 0.54% 0.50% 1.34% -
ROE 11.65% 10.76% 10.92% 8.38% 2.40% 1.93% 4.74% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 254.61 250.73 247.75 233.83 218.70 207.24 195.99 19.11%
EPS 6.72 6.05 6.00 4.55 1.24 0.97 2.34 102.42%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.66 95.56%
NAPS 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 0.4939 10.92%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 254.61 250.73 247.75 233.83 218.70 207.24 195.99 19.11%
EPS 6.72 6.05 6.00 4.55 1.24 0.97 2.34 102.42%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.66 95.56%
NAPS 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 0.4939 10.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.50 0.525 0.495 0.46 0.52 0.52 0.525 -
P/RPS 0.20 0.21 0.20 0.20 0.24 0.25 0.27 -18.17%
P/EPS 7.44 8.68 8.25 10.10 41.77 53.55 22.44 -52.19%
EY 13.44 11.52 12.12 9.90 2.39 1.87 4.46 109.05%
DY 3.60 0.00 0.00 0.00 0.00 0.00 1.26 101.73%
P/NAPS 0.87 0.93 0.90 0.85 1.00 1.04 1.06 -12.37%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 -
Price 0.53 0.56 0.495 0.485 0.49 0.505 0.545 -
P/RPS 0.21 0.22 0.20 0.21 0.22 0.24 0.28 -17.49%
P/EPS 7.89 9.26 8.25 10.65 39.36 52.00 23.29 -51.49%
EY 12.67 10.80 12.12 9.39 2.54 1.92 4.29 106.25%
DY 3.40 0.00 0.00 0.00 0.00 0.00 1.21 99.50%
P/NAPS 0.92 1.00 0.90 0.89 0.95 1.01 1.10 -11.25%

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