[LHI] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 31.73%
YoY- 156.3%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 9,448,391 9,293,410 9,151,767 9,042,702 8,534,878 7,982,560 7,564,137 15.96%
PBT 522,131 394,667 324,907 326,555 233,404 73,232 67,100 292.18%
Tax -122,784 -100,341 -87,962 -82,681 -51,780 -29,961 -29,276 159.84%
NP 399,347 294,326 236,945 243,874 181,624 43,271 37,824 380.58%
-
NP to SH 310,842 245,193 220,658 218,891 166,172 45,442 35,446 324.69%
-
Tax Rate 23.52% 25.42% 27.07% 25.32% 22.18% 40.91% 43.63% -
Total Cost 9,049,044 8,999,084 8,914,822 8,798,828 8,353,254 7,939,289 7,526,313 13.05%
-
Net Worth 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 13.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 109,499 65,699 - - - - - -
Div Payout % 35.23% 26.80% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,223,214 2,105,319 2,051,664 2,004,945 1,983,044 1,891,794 1,833,030 13.71%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.23% 3.17% 2.59% 2.70% 2.13% 0.54% 0.50% -
ROE 13.98% 11.65% 10.76% 10.92% 8.38% 2.40% 1.93% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 258.86 254.61 250.73 247.75 233.83 218.70 207.24 15.96%
EPS 8.52 6.72 6.05 6.00 4.55 1.24 0.97 325.14%
DPS 3.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 13.71%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 258.86 254.61 250.73 247.75 233.83 218.70 207.24 15.96%
EPS 8.52 6.72 6.05 6.00 4.55 1.24 0.97 325.14%
DPS 3.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.5768 0.5621 0.5493 0.5433 0.5183 0.5022 13.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.55 0.50 0.525 0.495 0.46 0.52 0.52 -
P/RPS 0.21 0.20 0.21 0.20 0.20 0.24 0.25 -10.96%
P/EPS 6.46 7.44 8.68 8.25 10.10 41.77 53.55 -75.55%
EY 15.48 13.44 11.52 12.12 9.90 2.39 1.87 308.69%
DY 5.45 3.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.93 0.90 0.85 1.00 1.04 -9.18%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 31/05/23 28/02/23 29/11/22 30/08/22 24/05/22 -
Price 0.69 0.53 0.56 0.495 0.485 0.49 0.505 -
P/RPS 0.27 0.21 0.22 0.20 0.21 0.22 0.24 8.16%
P/EPS 8.10 7.89 9.26 8.25 10.65 39.36 52.00 -71.01%
EY 12.34 12.67 10.80 12.12 9.39 2.54 1.92 245.29%
DY 4.35 3.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.92 1.00 0.90 0.89 0.95 1.01 7.76%

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