[LHI] YoY Annual (Unaudited) 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
YoY- -24.52%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 9,539,512 9,042,702 7,153,520 6,040,664 6,054,757 5,746,572 10.66%
PBT 554,745 326,555 140,315 157,127 288,772 348,575 9.73%
Tax -124,924 -82,681 -44,425 -39,603 -75,784 -101,822 4.17%
NP 429,821 243,874 95,890 117,524 212,988 246,753 11.73%
-
NP to SH 301,737 218,891 85,403 113,146 150,580 186,185 10.13%
-
Tax Rate 22.52% 25.32% 31.66% 25.20% 26.24% 29.21% -
Total Cost 9,109,691 8,798,828 7,057,630 5,923,140 5,841,769 5,499,819 10.61%
-
Net Worth 2,236,720 2,004,945 1,802,735 1,713,309 1,641,040 1,300,916 11.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 109,500 - 24,090 20,075 58,400 - -
Div Payout % 36.29% - 28.21% 17.74% 38.78% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 2,236,720 2,004,945 1,802,735 1,713,309 1,641,040 1,300,916 11.44%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,397,536 1.44%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 4.51% 2.70% 1.34% 1.95% 3.52% 4.29% -
ROE 13.49% 10.92% 4.74% 6.60% 9.18% 14.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 261.36 247.75 195.99 165.50 165.88 169.14 9.08%
EPS 8.27 6.00 2.34 3.10 4.23 5.48 8.57%
DPS 3.00 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.6128 0.5493 0.4939 0.4694 0.4496 0.3829 9.85%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 261.23 247.63 195.90 165.42 165.81 157.37 10.66%
EPS 8.26 5.99 2.34 3.10 4.12 5.10 10.11%
DPS 3.00 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.6125 0.549 0.4937 0.4692 0.4494 0.3562 11.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.565 0.495 0.525 0.685 0.88 0.00 -
P/RPS 0.22 0.20 0.27 0.41 0.53 0.00 -
P/EPS 6.83 8.25 22.44 22.10 21.33 0.00 -
EY 14.63 12.12 4.46 4.53 4.69 0.00 -
DY 5.31 0.00 1.26 0.80 1.82 0.00 -
P/NAPS 0.92 0.90 1.06 1.46 1.96 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 27/02/24 28/02/23 22/02/22 23/02/21 18/02/20 - -
Price 0.715 0.495 0.545 0.70 0.775 0.00 -
P/RPS 0.27 0.20 0.28 0.42 0.47 0.00 -
P/EPS 8.65 8.25 23.29 22.58 18.79 0.00 -
EY 11.56 12.12 4.29 4.43 5.32 0.00 -
DY 4.20 0.00 1.21 0.79 2.06 0.00 -
P/NAPS 1.17 0.90 1.10 1.49 1.72 0.00 -

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