[LHI] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 96.85%
YoY- 43.21%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 9,532,084 9,220,166 8,718,750 7,060,670 5,719,136 5,967,156 5,538,902 9.46%
PBT 618,946 287,858 151,634 285,800 116,010 309,536 360,292 9.42%
Tax -140,796 -72,384 -37,064 -65,992 -36,774 -75,860 -88,684 8.00%
NP 478,150 215,474 114,570 219,808 79,236 233,676 271,608 9.87%
-
NP to SH 306,148 174,350 121,746 201,668 76,116 153,336 236,690 4.37%
-
Tax Rate 22.75% 25.15% 24.44% 23.09% 31.70% 24.51% 24.61% -
Total Cost 9,053,934 9,004,692 8,604,180 6,840,862 5,639,900 5,733,480 5,267,294 9.43%
-
Net Worth 2,310,084 2,105,319 1,891,794 1,838,505 1,712,579 1,601,679 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 94,899 131,399 - 48,180 40,150 112,843 - -
Div Payout % 31.00% 75.37% - 23.89% 52.75% 73.59% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,310,084 2,105,319 1,891,794 1,838,505 1,712,579 1,601,679 0 -
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,400,718 1.18%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.02% 2.34% 1.31% 3.11% 1.39% 3.92% 4.90% -
ROE 13.25% 8.28% 6.44% 10.97% 4.44% 9.57% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 261.15 252.61 238.87 193.44 156.69 169.22 162.87 8.17%
EPS 8.38 4.78 3.34 5.52 2.08 4.42 6.96 3.13%
DPS 2.60 3.60 0.00 1.32 1.10 3.20 0.00 -
NAPS 0.6329 0.5768 0.5183 0.5037 0.4692 0.4542 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 261.03 252.49 238.76 193.35 156.62 163.41 151.68 9.46%
EPS 8.38 4.77 3.33 5.52 2.08 4.20 6.48 4.37%
DPS 2.60 3.60 0.00 1.32 1.10 3.09 0.00 -
NAPS 0.6326 0.5765 0.5181 0.5035 0.469 0.4386 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 - -
Price 0.62 0.50 0.52 0.70 0.76 1.02 0.00 -
P/RPS 0.24 0.20 0.22 0.36 0.49 0.60 0.00 -
P/EPS 7.39 10.47 15.59 12.67 36.44 23.46 0.00 -
EY 13.53 9.55 6.41 7.89 2.74 4.26 0.00 -
DY 4.19 7.20 0.00 1.89 1.45 3.14 0.00 -
P/NAPS 0.98 0.87 1.00 1.39 1.62 2.25 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 30/08/22 24/08/21 25/08/20 29/08/19 - -
Price 0.585 0.53 0.49 0.68 0.83 0.76 0.00 -
P/RPS 0.22 0.21 0.21 0.35 0.53 0.45 0.00 -
P/EPS 6.97 11.10 14.69 12.31 39.80 17.48 0.00 -
EY 14.34 9.01 6.81 8.13 2.51 5.72 0.00 -
DY 4.44 6.79 0.00 1.94 1.33 4.21 0.00 -
P/NAPS 0.92 0.92 0.95 1.35 1.77 1.67 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