[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	190.33	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
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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:55:00

EMA 5

5 Mins

SELL

2024-05-17 16:50:00

ADX

10 Mins

SELL

2024-05-17 16:10:00

EMA 5

5 Mins

BUY

2024-05-17 16:05:00

EMA 5

5 Mins

SELL

2024-05-17 15:10:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

632

MPI

MALAYSIAN PACIFIC INDUSTRIES

498

MBSB

MALAYSIA BUILDING SOCIETY BHD

468

HLIND

HONG LEONG INDUSTRIES BHD

446

DNEX

DAGANG NEXCHANGE BERHAD

430

YTLPOWR

YTL POWER INTERNATIONAL BHD

401

PTRANS

PERAK TRANSIT BERHAD

395

NOTION

NOTION VTEC BHD

366

MYEG

MY E.G. SERVICES BHD

361

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More