[LHH] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -23.52%
YoY- 284.16%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 709,349 695,624 664,864 585,333 547,274 537,382 544,481 4.50%
PBT 21,657 74,422 16 37,908 -7,121 17,453 10,704 12.45%
Tax -7,580 -8,937 -6,608 -10,617 -7,697 -5,724 -4,369 9.61%
NP 14,077 65,485 -6,592 27,290 -14,818 11,729 6,334 14.22%
-
NP to SH 4,037 57,888 -6,592 27,290 -14,818 11,729 6,334 -7.22%
-
Tax Rate 35.00% 12.01% 41,300.00% 28.01% - 32.80% 40.82% -
Total Cost 695,272 630,138 671,456 558,042 562,093 525,653 538,146 4.35%
-
Net Worth 264,139 304,427 173,419 190,033 184,995 191,547 175,316 7.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 10,106 - - - - - -
Div Payout % - 17.46% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 264,139 304,427 173,419 190,033 184,995 191,547 175,316 7.06%
NOSH 163,675 151,592 151,656 151,614 151,623 151,672 151,789 1.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.98% 9.41% -0.99% 4.66% -2.71% 2.18% 1.16% -
ROE 1.53% 19.02% -3.80% 14.36% -8.01% 6.12% 3.61% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 433.39 458.88 438.40 386.07 360.94 354.30 358.71 3.20%
EPS 2.47 38.19 -4.35 18.00 -9.77 7.73 4.17 -8.35%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6138 2.0082 1.1435 1.2534 1.2201 1.2629 1.155 5.73%
Adjusted Per Share Value based on latest NOSH - 151,791
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 400.87 393.11 375.73 330.78 309.28 303.69 307.70 4.50%
EPS 2.28 32.71 -3.73 15.42 -8.37 6.63 3.58 -7.24%
DPS 0.00 5.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4927 1.7204 0.98 1.0739 1.0455 1.0825 0.9908 7.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.25 1.58 0.91 2.10 0.75 0.00 0.00 -
P/RPS 0.29 0.34 0.21 0.54 0.21 0.00 0.00 -
P/EPS 50.68 4.14 -20.94 11.67 -7.67 0.00 0.00 -
EY 1.97 24.17 -4.78 8.57 -13.03 0.00 0.00 -
DY 0.00 4.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.80 1.68 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.30 2.63 0.94 1.91 0.69 0.00 0.00 -
P/RPS 0.30 0.57 0.21 0.49 0.19 0.00 0.00 -
P/EPS 52.70 6.89 -21.63 10.61 -7.06 0.00 0.00 -
EY 1.90 14.52 -4.62 9.42 -14.16 0.00 0.00 -
DY 0.00 2.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.31 0.82 1.52 0.57 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