[LHI] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 42.9%
YoY- 44.64%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 7,153,520 6,947,108 6,711,431 6,283,069 6,040,664 5,977,032 5,930,747 13.27%
PBT 140,315 151,122 242,022 227,184 157,127 138,999 192,009 -18.82%
Tax -44,425 -50,361 -54,212 -53,023 -39,603 -44,544 -56,241 -14.51%
NP 95,890 100,761 187,810 174,161 117,524 94,455 135,768 -20.64%
-
NP to SH 85,403 99,972 175,922 161,688 113,146 90,120 111,970 -16.47%
-
Tax Rate 31.66% 33.32% 22.40% 23.34% 25.20% 32.05% 29.29% -
Total Cost 7,057,630 6,846,347 6,523,621 6,108,908 5,923,140 5,882,577 5,794,979 14.00%
-
Net Worth 1,802,735 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 3.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 24,090 24,090 24,090 44,165 20,075 20,075 20,075 12.88%
Div Payout % 28.21% 24.10% 13.69% 27.31% 17.74% 22.28% 17.93% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,802,735 1,772,439 1,838,505 1,807,114 1,713,309 1,674,985 1,712,579 3.46%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.34% 1.45% 2.80% 2.77% 1.95% 1.58% 2.29% -
ROE 4.74% 5.64% 9.57% 8.95% 6.60% 5.38% 6.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 195.99 190.33 183.87 172.14 165.50 163.75 162.49 13.27%
EPS 2.34 2.74 4.82 4.43 3.10 2.47 3.07 -16.51%
DPS 0.66 0.66 0.66 1.21 0.55 0.55 0.55 12.88%
NAPS 0.4939 0.4856 0.5037 0.4951 0.4694 0.4589 0.4692 3.46%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 195.90 190.24 183.79 172.06 165.42 163.68 162.41 13.27%
EPS 2.34 2.74 4.82 4.43 3.10 2.47 3.07 -16.51%
DPS 0.66 0.66 0.66 1.21 0.55 0.55 0.55 12.88%
NAPS 0.4937 0.4854 0.5035 0.4949 0.4692 0.4587 0.469 3.47%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.525 0.65 0.70 0.69 0.685 0.71 0.76 -
P/RPS 0.27 0.34 0.38 0.40 0.41 0.43 0.47 -30.82%
P/EPS 22.44 23.73 14.52 15.58 22.10 28.76 24.77 -6.35%
EY 4.46 4.21 6.89 6.42 4.53 3.48 4.04 6.79%
DY 1.26 1.02 0.94 1.75 0.80 0.77 0.72 45.07%
P/NAPS 1.06 1.34 1.39 1.39 1.46 1.55 1.62 -24.57%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 24/08/21 21/05/21 23/02/21 24/11/20 25/08/20 -
Price 0.545 0.555 0.68 0.725 0.70 0.68 0.83 -
P/RPS 0.28 0.29 0.37 0.42 0.42 0.42 0.51 -32.87%
P/EPS 23.29 20.26 14.11 16.37 22.58 27.54 27.06 -9.49%
EY 4.29 4.94 7.09 6.11 4.43 3.63 3.70 10.33%
DY 1.21 1.19 0.97 1.67 0.79 0.81 0.66 49.62%
P/NAPS 1.10 1.14 1.35 1.46 1.49 1.48 1.77 -27.11%

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