[LHI] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -58.5%
YoY- -78.08%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 9,042,702 8,534,878 7,982,560 7,564,137 7,153,520 6,947,108 6,711,431 21.92%
PBT 326,555 233,404 73,232 67,100 140,315 151,122 242,022 22.03%
Tax -82,681 -51,780 -29,961 -29,276 -44,425 -50,361 -54,212 32.39%
NP 243,874 181,624 43,271 37,824 95,890 100,761 187,810 18.96%
-
NP to SH 218,891 166,172 45,442 35,446 85,403 99,972 175,922 15.63%
-
Tax Rate 25.32% 22.18% 40.91% 43.63% 31.66% 33.32% 22.40% -
Total Cost 8,798,828 8,353,254 7,939,289 7,526,313 7,057,630 6,846,347 6,523,621 22.00%
-
Net Worth 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 5.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 24,090 24,090 24,090 -
Div Payout % - - - - 28.21% 24.10% 13.69% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,004,945 1,983,044 1,891,794 1,833,030 1,802,735 1,772,439 1,838,505 5.93%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.70% 2.13% 0.54% 0.50% 1.34% 1.45% 2.80% -
ROE 10.92% 8.38% 2.40% 1.93% 4.74% 5.64% 9.57% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 247.75 233.83 218.70 207.24 195.99 190.33 183.87 21.92%
EPS 6.00 4.55 1.24 0.97 2.34 2.74 4.82 15.67%
DPS 0.00 0.00 0.00 0.00 0.66 0.66 0.66 -
NAPS 0.5493 0.5433 0.5183 0.5022 0.4939 0.4856 0.5037 5.93%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 247.75 233.83 218.70 207.24 195.99 190.33 183.87 21.92%
EPS 6.00 4.55 1.24 0.97 2.34 2.74 4.82 15.67%
DPS 0.00 0.00 0.00 0.00 0.66 0.66 0.66 -
NAPS 0.5493 0.5433 0.5183 0.5022 0.4939 0.4856 0.5037 5.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.495 0.46 0.52 0.52 0.525 0.65 0.70 -
P/RPS 0.20 0.20 0.24 0.25 0.27 0.34 0.38 -34.73%
P/EPS 8.25 10.10 41.77 53.55 22.44 23.73 14.52 -31.32%
EY 12.12 9.90 2.39 1.87 4.46 4.21 6.89 45.57%
DY 0.00 0.00 0.00 0.00 1.26 1.02 0.94 -
P/NAPS 0.90 0.85 1.00 1.04 1.06 1.34 1.39 -25.09%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 24/05/22 22/02/22 23/11/21 24/08/21 -
Price 0.495 0.485 0.49 0.505 0.545 0.555 0.68 -
P/RPS 0.20 0.21 0.22 0.24 0.28 0.29 0.37 -33.56%
P/EPS 8.25 10.65 39.36 52.00 23.29 20.26 14.11 -30.00%
EY 12.12 9.39 2.54 1.92 4.29 4.94 7.09 42.82%
DY 0.00 0.00 0.00 0.00 1.21 1.19 0.97 -
P/NAPS 0.90 0.89 0.95 1.01 1.10 1.14 1.35 -23.62%

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