[LHI] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -68.65%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 9,325,766 9,501,972 8,961,053 7,119,242 5,910,650 6,014,284 5,589,289 8.89%
PBT 681,769 495,290 234,522 110,404 118,410 318,108 344,085 12.05%
Tax -115,397 -115,168 -61,697 -51,890 -37,546 -79,200 -88,781 4.46%
NP 566,372 380,122 172,825 58,513 80,864 238,908 255,304 14.18%
-
NP to SH 384,120 293,514 170,913 63,221 80,786 161,400 204,734 11.04%
-
Tax Rate 16.93% 23.25% 26.31% 47.00% 31.71% 24.90% 25.80% -
Total Cost 8,759,394 9,121,849 8,788,228 7,060,729 5,829,786 5,775,376 5,333,985 8.61%
-
Net Worth 2,338,312 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 133,882 146,000 - 32,120 26,766 77,866 - -
Div Payout % 34.85% 49.74% - 50.81% 33.13% 48.24% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,338,312 2,223,214 1,983,044 1,772,439 1,674,985 1,612,935 0 -
NOSH 3,651,330 3,650,000 3,650,000 3,650,000 3,650,000 3,650,000 3,397,146 1.20%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.07% 4.00% 1.93% 0.82% 1.37% 3.97% 4.57% -
ROE 16.43% 13.20% 8.62% 3.57% 4.82% 10.01% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 255.41 260.33 245.51 195.05 161.94 164.77 164.53 7.59%
EPS 10.52 8.04 4.68 1.73 2.21 4.57 6.03 9.71%
DPS 3.67 4.00 0.00 0.88 0.73 2.13 0.00 -
NAPS 0.6404 0.6091 0.5433 0.4856 0.4589 0.4419 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,650,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 255.38 260.21 245.39 194.96 161.86 164.70 153.06 8.89%
EPS 10.52 8.04 4.68 1.73 2.21 4.42 5.61 11.03%
DPS 3.67 4.00 0.00 0.88 0.73 2.13 0.00 -
NAPS 0.6403 0.6088 0.543 0.4854 0.4587 0.4417 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.70 0.55 0.46 0.65 0.71 0.825 0.00 -
P/RPS 0.27 0.21 0.19 0.33 0.44 0.50 0.00 -
P/EPS 6.65 6.84 9.82 37.53 32.08 18.66 0.00 -
EY 15.03 14.62 10.18 2.66 3.12 5.36 0.00 -
DY 5.24 7.27 0.00 1.35 1.03 2.59 0.00 -
P/NAPS 1.09 0.90 0.85 1.34 1.55 1.87 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 29/11/22 23/11/21 24/11/20 26/11/19 - -
Price 0.66 0.69 0.485 0.555 0.68 0.90 0.00 -
P/RPS 0.26 0.27 0.20 0.28 0.42 0.55 0.00 -
P/EPS 6.27 8.58 10.36 32.04 30.72 20.35 0.00 -
EY 15.94 11.65 9.65 3.12 3.25 4.91 0.00 -
DY 5.56 5.80 0.00 1.59 1.08 2.37 0.00 -
P/NAPS 1.03 1.13 0.89 1.14 1.48 2.04 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