[LHH] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 99.4%
YoY- 385.24%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 680,764 659,126 651,344 582,838 540,626 533,840 521,540 4.53%
PBT 8,800 68,256 -13,694 45,612 -4,610 16,012 12,046 -5.09%
Tax -5,846 -8,464 -4,812 -9,928 -7,900 -6,756 -2,862 12.63%
NP 2,954 59,792 -18,506 35,684 -12,510 9,256 9,184 -17.21%
-
NP to SH -7,188 52,676 -18,506 35,684 -12,510 9,256 9,184 -
-
Tax Rate 66.43% 12.40% - 21.77% - 42.19% 23.76% -
Total Cost 677,810 599,334 669,850 547,154 553,136 524,584 512,356 4.77%
-
Net Worth 255,060 228,631 167,555 186,848 187,150 188,018 171,904 6.79%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 255,060 228,631 167,555 186,848 187,150 188,018 171,904 6.79%
NOSH 161,891 151,542 151,688 151,588 151,452 151,737 151,551 1.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.43% 9.07% -2.84% 6.12% -2.31% 1.73% 1.76% -
ROE -2.82% 23.04% -11.04% 19.10% -6.68% 4.92% 5.34% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 420.51 434.95 429.40 384.49 356.96 351.82 344.13 3.39%
EPS -4.44 34.76 -12.20 23.54 -8.26 6.10 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5755 1.5087 1.1046 1.2326 1.2357 1.2391 1.1343 5.62%
Adjusted Per Share Value based on latest NOSH - 151,564
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 384.71 372.49 368.09 329.37 305.52 301.68 294.73 4.53%
EPS -4.06 29.77 -10.46 20.17 -7.07 5.23 5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4414 1.292 0.9469 1.0559 1.0576 1.0625 0.9715 6.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.26 1.13 1.04 1.29 0.81 0.00 0.00 -
P/RPS 0.30 0.26 0.24 0.34 0.23 0.00 0.00 -
P/EPS -28.38 3.25 -8.52 5.48 -9.81 0.00 0.00 -
EY -3.52 30.76 -11.73 18.25 -10.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.94 1.05 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 30/11/04 12/11/03 28/11/02 30/11/01 30/11/00 -
Price 1.22 1.03 0.91 2.27 0.79 0.00 0.00 -
P/RPS 0.29 0.24 0.21 0.59 0.22 0.00 0.00 -
P/EPS -27.48 2.96 -7.46 9.64 -9.56 0.00 0.00 -
EY -3.64 33.75 -13.41 10.37 -10.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.82 1.84 0.64 0.00 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