[LHI] QoQ TTM Result on 31-Dec-2020 [#4]

Stock

[LHI] LEONG HUP INTERNATIONAL BERHAD

Announcement Date

23-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- 25.55%

YoY- -24.86%

Quarter Report

LHI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	6,947,108	6,711,431	6,283,069	6,040,664	5,977,032	5,930,747	5,982,519	10.46%
YoY %	3.51%	6.82%	4.01%	1.06%	0.78%	-0.87%	-	-
Horiz. %	116.12%	112.18%	105.02%	100.97%	99.91%	99.13%	100.00%	-
PBT	151,122	242,022	227,184	157,127	138,999	192,009	208,952	-19.41%
YoY %	-37.56%	6.53%	44.59%	13.04%	-27.61%	-8.11%	-	-
Horiz. %	72.32%	115.83%	108.73%	75.20%	66.52%	91.89%	100.00%	-
Tax	-50,361	-54,212	-53,023	-39,603	-44,544	-56,241	-60,929	-11.91%
YoY %	7.10%	-2.24%	-33.89%	11.09%	20.80%	7.69%	-	-
Horiz. %	82.66%	88.98%	87.02%	65.00%	73.11%	92.31%	100.00%	-
NP	100,761	187,810	174,161	117,524	94,455	135,768	148,023	-22.59%
YoY %	-46.35%	7.84%	48.19%	24.42%	-30.43%	-8.28%	-	-
Horiz. %	68.07%	126.88%	117.66%	79.40%	63.81%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,972	175,922	161,688	113,146	90,120	111,970	111,789	-7.17%
YoY %	-43.17%	8.80%	42.90%	25.55%	-19.51%	0.16%	-	-
Horiz. %	89.43%	157.37%	144.64%	101.21%	80.62%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.32%	22.40%	23.34%	25.20%	32.05%	29.29%	29.16%	-
YoY %	48.75%	-4.03%	-7.38%	-21.37%	9.42%	0.45%	-	-
Horiz. %	114.27%	76.82%	80.04%	86.42%	109.91%	100.45%	100.00%	-
Total Cost	6,846,347	6,523,621	6,108,908	5,923,140	5,882,577	5,794,979	5,834,496	11.24%
YoY %	4.95%	6.79%	3.14%	0.69%	1.51%	-0.68%	-	-
Horiz. %	117.34%	111.81%	104.70%	101.52%	100.82%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,772,439	1,838,505	1,807,114	1,713,309	1,674,985	1,712,579	1,648,705	4.93%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.87%	-	-
Horiz. %	107.50%	111.51%	109.61%	103.92%	101.59%	103.87%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	24,090	24,090	44,165	20,075	20,075	20,075	56,421	-43.26%
YoY %	0.00%	-45.45%	120.00%	0.00%	0.00%	-64.42%	-	-
Horiz. %	42.70%	42.70%	78.28%	35.58%	35.58%	35.58%	100.00%	-
Div Payout %	24.10%	13.69%	27.31%	17.74%	22.28%	17.93%	50.47%	-
YoY %	76.04%	-49.87%	53.95%	-20.38%	24.26%	-64.47%	-	-
Horiz. %	47.75%	27.13%	54.11%	35.15%	44.15%	35.53%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	1,772,439	1,838,505	1,807,114	1,713,309	1,674,985	1,712,579	1,648,705	4.93%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.87%	-	-
Horiz. %	107.50%	111.51%	109.61%	103.92%	101.59%	103.87%	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%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	1.45%	2.80%	2.77%	1.95%	1.58%	2.29%	2.47%	-
YoY %	-48.21%	1.08%	42.05%	23.42%	-31.00%	-7.29%	-	-
Horiz. %	58.70%	113.36%	112.15%	78.95%	63.97%	92.71%	100.00%	-
ROE	5.64%	9.57%	8.95%	6.60%	5.38%	6.54%	6.78%	-
YoY %	-41.07%	6.93%	35.61%	22.68%	-17.74%	-3.54%	-	-
Horiz. %	83.19%	141.15%	132.01%	97.35%	79.35%	96.46%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	190.33	183.87	172.14	165.50	163.75	162.49	163.90	10.47%
YoY %	3.51%	6.81%	4.01%	1.07%	0.78%	-0.86%	-	-
Horiz. %	116.13%	112.18%	105.03%	100.98%	99.91%	99.14%	100.00%	-
EPS	2.74	4.82	4.43	3.10	2.47	3.07	3.06	-7.09%
YoY %	-43.15%	8.80%	42.90%	25.51%	-19.54%	0.33%	-	-
Horiz. %	89.54%	157.52%	144.77%	101.31%	80.72%	100.33%	100.00%	-
DPS	0.66	0.66	1.21	0.55	0.55	0.55	1.55	-43.37%
YoY %	0.00%	-45.45%	120.00%	0.00%	0.00%	-64.52%	-	-
Horiz. %	42.58%	42.58%	78.06%	35.48%	35.48%	35.48%	100.00%	-
NAPS	0.4856	0.5037	0.4951	0.4694	0.4589	0.4692	0.4517	4.93%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.87%	-	-
Horiz. %	107.50%	111.51%	109.61%	103.92%	101.59%	103.87%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,650,000
RPS	190.24	183.79	172.06	165.42	163.68	162.41	163.83	10.46%
YoY %	3.51%	6.82%	4.01%	1.06%	0.78%	-0.87%	-	-
Horiz. %	116.12%	112.18%	105.02%	100.97%	99.91%	99.13%	100.00%	-
EPS	2.74	4.82	4.43	3.10	2.47	3.07	3.06	-7.09%
YoY %	-43.15%	8.80%	42.90%	25.51%	-19.54%	0.33%	-	-
Horiz. %	89.54%	157.52%	144.77%	101.31%	80.72%	100.33%	100.00%	-
DPS	0.66	0.66	1.21	0.55	0.55	0.55	1.55	-43.37%
YoY %	0.00%	-45.45%	120.00%	0.00%	0.00%	-64.52%	-	-
Horiz. %	42.58%	42.58%	78.06%	35.48%	35.48%	35.48%	100.00%	-
NAPS	0.4854	0.5035	0.4949	0.4692	0.4587	0.469	0.4515	4.94%
YoY %	-3.59%	1.74%	5.48%	2.29%	-2.20%	3.88%	-	-
Horiz. %	107.51%	111.52%	109.61%	103.92%	101.59%	103.88%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	0.65	0.70	0.69	0.685	0.71	0.76	0.565	-
P/RPS	0.34	0.38	0.40	0.41	0.43	0.47	0.34	0.00%
YoY %	-10.53%	-5.00%	-2.44%	-4.65%	-8.51%	38.24%	-	-
Horiz. %	100.00%	111.76%	117.65%	120.59%	126.47%	138.24%	100.00%	-
P/EPS	23.73	14.52	15.58	22.10	28.76	24.77	18.45	18.24%
YoY %	63.43%	-6.80%	-29.50%	-23.16%	16.11%	34.25%	-	-
Horiz. %	128.62%	78.70%	84.44%	119.78%	155.88%	134.25%	100.00%	-
EY	4.21	6.89	6.42	4.53	3.48	4.04	5.42	-15.48%
YoY %	-38.90%	7.32%	41.72%	30.17%	-13.86%	-25.46%	-	-
Horiz. %	77.68%	127.12%	118.45%	83.58%	64.21%	74.54%	100.00%	-
DY	1.02	0.94	1.75	0.80	0.77	0.72	2.74	-48.22%
YoY %	8.51%	-46.29%	118.75%	3.90%	6.94%	-73.72%	-	-
Horiz. %	37.23%	34.31%	63.87%	29.20%	28.10%	26.28%	100.00%	-
P/NAPS	1.34	1.39	1.39	1.46	1.55	1.62	1.25	4.73%
YoY %	-3.60%	0.00%	-4.79%	-5.81%	-4.32%	29.60%	-	-
Horiz. %	107.20%	111.20%	111.20%	116.80%	124.00%	129.60%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	24/08/21	21/05/21	23/02/21	24/11/20	25/08/20	19/05/20	-
Price	0.555	0.68	0.725	0.70	0.68	0.83	0.59	-
P/RPS	0.29	0.37	0.42	0.42	0.42	0.51	0.36	-13.41%
YoY %	-21.62%	-11.90%	0.00%	0.00%	-17.65%	41.67%	-	-
Horiz. %	80.56%	102.78%	116.67%	116.67%	116.67%	141.67%	100.00%	-
P/EPS	20.26	14.11	16.37	22.58	27.54	27.06	19.26	3.42%
YoY %	43.59%	-13.81%	-27.50%	-18.01%	1.77%	40.50%	-	-
Horiz. %	105.19%	73.26%	84.99%	117.24%	142.99%	140.50%	100.00%	-
EY	4.94	7.09	6.11	4.43	3.63	3.70	5.19	-3.23%
YoY %	-30.32%	16.04%	37.92%	22.04%	-1.89%	-28.71%	-	-
Horiz. %	95.18%	136.61%	117.73%	85.36%	69.94%	71.29%	100.00%	-
DY	1.19	0.97	1.67	0.79	0.81	0.66	2.62	-40.88%
YoY %	22.68%	-41.92%	111.39%	-2.47%	22.73%	-74.81%	-	-
Horiz. %	45.42%	37.02%	63.74%	30.15%	30.92%	25.19%	100.00%	-
P/NAPS	1.14	1.35	1.46	1.49	1.48	1.77	1.31	-8.84%
YoY %	-15.56%	-7.53%	-2.01%	0.68%	-16.38%	35.11%	-	-
Horiz. %	87.02%	103.05%	111.45%	113.74%	112.98%	135.11%	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