[LHI] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -14.57%
YoY- -24.52%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 8,534,878 7,982,560 7,564,137 7,153,520 6,947,108 6,711,431 6,283,069 22.63%
PBT 233,404 73,232 67,100 140,315 151,122 242,022 227,184 1.81%
Tax -51,780 -29,961 -29,276 -44,425 -50,361 -54,212 -53,023 -1.56%
NP 181,624 43,271 37,824 95,890 100,761 187,810 174,161 2.83%
-
NP to SH 166,172 45,442 35,446 85,403 99,972 175,922 161,688 1.83%
-
Tax Rate 22.18% 40.91% 43.63% 31.66% 33.32% 22.40% 23.34% -
Total Cost 8,353,254 7,939,289 7,526,313 7,057,630 6,846,347 6,523,621 6,108,908 23.17%
-
Net Worth 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 1,807,114 6.38%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 24,090 24,090 24,090 44,165 -
Div Payout % - - - 28.21% 24.10% 13.69% 27.31% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 1,807,114 6.38%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.13% 0.54% 0.50% 1.34% 1.45% 2.80% 2.77% -
ROE 8.38% 2.40% 1.93% 4.74% 5.64% 9.57% 8.95% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 233.83 218.70 207.24 195.99 190.33 183.87 172.14 22.63%
EPS 4.55 1.24 0.97 2.34 2.74 4.82 4.43 1.79%
DPS 0.00 0.00 0.00 0.66 0.66 0.66 1.21 -
NAPS 0.5433 0.5183 0.5022 0.4939 0.4856 0.5037 0.4951 6.38%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 233.72 218.60 207.14 195.90 190.24 183.79 172.06 22.62%
EPS 4.55 1.24 0.97 2.34 2.74 4.82 4.43 1.79%
DPS 0.00 0.00 0.00 0.66 0.66 0.66 1.21 -
NAPS 0.543 0.5181 0.502 0.4937 0.4854 0.5035 0.4949 6.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.46 0.52 0.52 0.525 0.65 0.70 0.69 -
P/RPS 0.20 0.24 0.25 0.27 0.34 0.38 0.40 -36.97%
P/EPS 10.10 41.77 53.55 22.44 23.73 14.52 15.58 -25.07%
EY 9.90 2.39 1.87 4.46 4.21 6.89 6.42 33.43%
DY 0.00 0.00 0.00 1.26 1.02 0.94 1.75 -
P/NAPS 0.85 1.00 1.04 1.06 1.34 1.39 1.39 -27.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 24/05/22 22/02/22 23/11/21 24/08/21 21/05/21 -
Price 0.485 0.49 0.505 0.545 0.555 0.68 0.725 -
P/RPS 0.21 0.22 0.24 0.28 0.29 0.37 0.42 -36.97%
P/EPS 10.65 39.36 52.00 23.29 20.26 14.11 16.37 -24.89%
EY 9.39 2.54 1.92 4.29 4.94 7.09 6.11 33.13%
DY 0.00 0.00 0.00 1.21 1.19 0.97 1.67 -
P/NAPS 0.89 0.95 1.01 1.10 1.14 1.35 1.46 -28.08%

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