[LHI] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[LHI] LEONG HUP INTERNATIONAL BERHAD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -6.7%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
LHI's Result
LHI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 9,042,702 7,153,520 6,040,664 6,054,757 5,746,572 11.99%
PBT 326,555 140,315 157,127 288,772 348,575 -1.61%
Tax -82,681 -44,425 -39,603 -75,784 -101,822 -5.06%
NP 243,874 95,890 117,524 212,988 246,753 -0.29%
-
NP to SH 218,891 85,403 113,146 150,580 186,185 4.12%
-
Tax Rate 25.32% 31.66% 25.20% 26.24% 29.21% -
Total Cost 8,798,828 7,057,630 5,923,140 5,841,769 5,499,819 12.45%
-
Net Worth 2,004,945 1,802,735 1,713,309 1,641,040 1,300,916 11.41%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - 24,090 20,075 58,400 - -
Div Payout % - 28.21% 17.74% 38.78% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 2,004,945 1,802,735 1,713,309 1,641,040 1,300,916 11.41%
NOSH 3,650,000 3,650,000 3,650,000 3,650,000 3,397,536 1.80%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 2.70% 1.34% 1.95% 3.52% 4.29% -
ROE 10.92% 4.74% 6.60% 9.18% 14.31% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 247.75 195.99 165.50 165.88 169.14 10.00%
EPS 6.00 2.34 3.10 4.23 5.48 2.29%
DPS 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.5493 0.4939 0.4694 0.4496 0.3829 9.43%
Adjusted Per Share Value based on latest NOSH - 3,650,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 247.63 195.90 165.42 165.81 157.37 11.99%
EPS 5.99 2.34 3.10 4.12 5.10 4.10%
DPS 0.00 0.66 0.55 1.60 0.00 -
NAPS 0.549 0.4937 0.4692 0.4494 0.3562 11.41%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.495 0.525 0.685 0.88 0.00 -
P/RPS 0.20 0.27 0.41 0.53 0.00 -
P/EPS 8.25 22.44 22.10 21.33 0.00 -
EY 12.12 4.46 4.53 4.69 0.00 -
DY 0.00 1.26 0.80 1.82 0.00 -
P/NAPS 0.90 1.06 1.46 1.96 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/02/23 22/02/22 23/02/21 18/02/20 - -
Price 0.495 0.545 0.70 0.775 0.00 -
P/RPS 0.20 0.28 0.42 0.47 0.00 -
P/EPS 8.25 23.29 22.58 18.79 0.00 -
EY 12.12 4.29 4.43 5.32 0.00 -
DY 0.00 1.21 0.79 2.06 0.00 -
P/NAPS 0.90 1.10 1.49 1.72 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