[LHI] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -2.93%
YoY- 37.85%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 9,695,471 9,754,265 9,539,512 9,448,391 9,293,410 9,151,767 9,042,702 4.76%
PBT 720,289 649,382 554,745 522,131 394,667 324,907 326,555 69.52%
Tax -159,130 -141,595 -124,924 -122,784 -100,341 -87,962 -82,681 54.78%
NP 561,159 507,787 429,821 399,347 294,326 236,945 243,874 74.38%
-
NP to SH 367,636 336,174 301,737 310,842 245,193 220,658 218,891 41.33%
-
Tax Rate 22.09% 21.80% 22.52% 23.52% 25.42% 27.07% 25.32% -
Total Cost 9,134,312 9,246,478 9,109,691 9,049,044 8,999,084 8,914,822 8,798,828 2.52%
-
Net Worth 2,310,084 2,298,405 2,236,720 2,223,214 2,105,319 2,051,664 2,004,945 9.91%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 91,249 109,499 109,499 109,499 65,699 - - -
Div Payout % 24.82% 32.57% 36.29% 35.23% 26.80% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,310,084 2,298,405 2,236,720 2,223,214 2,105,319 2,051,664 2,004,945 9.91%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.79% 5.21% 4.51% 4.23% 3.17% 2.59% 2.70% -
ROE 15.91% 14.63% 13.49% 13.98% 11.65% 10.76% 10.92% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 265.63 267.24 261.36 258.86 254.61 250.73 247.75 4.75%
EPS 10.07 9.21 8.27 8.52 6.72 6.05 6.00 41.27%
DPS 2.50 3.00 3.00 3.00 1.80 0.00 0.00 -
NAPS 0.6329 0.6297 0.6128 0.6091 0.5768 0.5621 0.5493 9.91%
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 265.51 267.12 261.23 258.74 254.50 250.62 247.63 4.76%
EPS 10.07 9.21 8.26 8.51 6.71 6.04 5.99 41.42%
DPS 2.50 3.00 3.00 3.00 1.80 0.00 0.00 -
NAPS 0.6326 0.6294 0.6125 0.6088 0.5765 0.5618 0.549 9.91%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.62 0.575 0.565 0.55 0.50 0.525 0.495 -
P/RPS 0.23 0.22 0.22 0.21 0.20 0.21 0.20 9.77%
P/EPS 6.16 6.24 6.83 6.46 7.44 8.68 8.25 -17.71%
EY 16.25 16.02 14.63 15.48 13.44 11.52 12.12 21.61%
DY 4.03 5.22 5.31 5.45 3.60 0.00 0.00 -
P/NAPS 0.98 0.91 0.92 0.90 0.87 0.93 0.90 5.84%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 30/05/24 27/02/24 28/11/23 29/08/23 31/05/23 28/02/23 -
Price 0.585 0.55 0.715 0.69 0.53 0.56 0.495 -
P/RPS 0.22 0.21 0.27 0.27 0.21 0.22 0.20 6.56%
P/EPS 5.81 5.97 8.65 8.10 7.89 9.26 8.25 -20.86%
EY 17.22 16.75 11.56 12.34 12.67 10.80 12.12 26.40%
DY 4.27 5.45 4.20 4.35 3.40 0.00 0.00 -
P/NAPS 0.92 0.87 1.17 1.13 0.92 1.00 0.90 1.47%

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