[LHH] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 64.22%
YoY- -113.65%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,166,856 1,153,618 915,320 680,764 659,126 651,344 582,838 12.25%
PBT 112,206 72,848 65,606 8,800 68,256 -13,694 45,612 16.17%
Tax -22,414 -11,562 -9,366 -5,846 -8,464 -4,812 -9,928 14.52%
NP 89,792 61,286 56,240 2,954 59,792 -18,506 35,684 16.60%
-
NP to SH 60,112 45,812 42,958 -7,188 52,676 -18,506 35,684 9.07%
-
Tax Rate 19.98% 15.87% 14.28% 66.43% 12.40% - 21.77% -
Total Cost 1,077,064 1,092,332 859,080 677,810 599,334 669,850 547,154 11.93%
-
Net Worth 339,201 318,683 289,249 255,060 228,631 167,555 186,848 10.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,334 - 6,670 - - - - -
Div Payout % 13.87% - 15.53% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 339,201 318,683 289,249 255,060 228,631 167,555 186,848 10.43%
NOSH 166,699 166,710 166,762 161,891 151,542 151,688 151,588 1.59%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.70% 5.31% 6.14% 0.43% 9.07% -2.84% 6.12% -
ROE 17.72% 14.38% 14.85% -2.82% 23.04% -11.04% 19.10% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 699.97 691.99 548.88 420.51 434.95 429.40 384.49 10.49%
EPS 36.06 27.48 25.76 -4.44 34.76 -12.20 23.54 7.35%
DPS 5.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.0348 1.9116 1.7345 1.5755 1.5087 1.1046 1.2326 8.70%
Adjusted Per Share Value based on latest NOSH - 166,162
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 659.42 651.93 517.27 384.71 372.49 368.09 329.37 12.25%
EPS 33.97 25.89 24.28 -4.06 29.77 -10.46 20.17 9.06%
DPS 4.71 0.00 3.77 0.00 0.00 0.00 0.00 -
NAPS 1.9169 1.8009 1.6346 1.4414 1.292 0.9469 1.0559 10.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.04 0.99 1.35 1.26 1.13 1.04 1.29 -
P/RPS 0.15 0.14 0.25 0.30 0.26 0.24 0.34 -12.73%
P/EPS 2.88 3.60 5.24 -28.38 3.25 -8.52 5.48 -10.15%
EY 34.67 27.76 19.08 -3.52 30.76 -11.73 18.25 11.27%
DY 4.81 0.00 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.78 0.80 0.75 0.94 1.05 -11.32%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 02/11/07 28/11/06 29/11/05 30/11/04 12/11/03 -
Price 1.11 0.88 1.40 1.22 1.03 0.91 2.27 -
P/RPS 0.16 0.13 0.26 0.29 0.24 0.21 0.59 -19.53%
P/EPS 3.08 3.20 5.43 -27.48 2.96 -7.46 9.64 -17.30%
EY 32.49 31.23 18.40 -3.64 33.75 -13.41 10.37 20.94%
DY 4.50 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.81 0.77 0.68 0.82 1.84 -18.21%

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