[LHH] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[LHH] LEONG HUP HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 13.72%
YoY- -151.86%
Quarter Report
Latest QR
Upcoming QR
LHH's Result
LHH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 457,660 340,382 329,563 325,672 291,419 270,313 266,920 9.39%
PBT 32,803 4,400 34,128 -6,847 22,806 -2,305 8,006 26.48%
Tax -4,683 -2,923 -4,232 -2,406 -4,964 -3,950 -3,378 5.59%
NP 28,120 1,477 29,896 -9,253 17,842 -6,255 4,628 35.06%
-
NP to SH 21,479 -3,594 26,338 -9,253 17,842 -6,255 4,628 29.13%
-
Tax Rate 14.28% 66.43% 12.40% - 21.77% - 42.19% -
Total Cost 429,540 338,905 299,667 334,925 273,577 276,568 262,292 8.56%
-
Net Worth 289,249 255,060 228,631 167,555 186,848 187,150 188,018 7.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,335 - - - - - - -
Div Payout % 15.53% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 289,249 255,060 228,631 167,555 186,848 187,150 188,018 7.43%
NOSH 166,762 161,891 151,542 151,688 151,588 151,452 151,737 1.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.14% 0.43% 9.07% -2.84% 6.12% -2.31% 1.73% -
ROE 7.43% -1.41% 11.52% -5.52% 9.55% -3.34% 2.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 274.44 210.25 217.47 214.70 192.24 178.48 175.91 7.69%
EPS 12.88 -2.22 17.38 -6.10 11.77 -4.13 3.05 27.12%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7345 1.5755 1.5087 1.1046 1.2326 1.2357 1.2391 5.76%
Adjusted Per Share Value based on latest NOSH - 151,649
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 258.63 192.36 186.24 184.04 164.69 152.76 150.84 9.39%
EPS 12.14 -2.03 14.88 -5.23 10.08 -3.53 2.62 29.10%
DPS 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6346 1.4414 1.292 0.9469 1.0559 1.0576 1.0625 7.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.35 1.26 1.13 1.04 1.29 0.81 0.00 -
P/RPS 0.49 0.60 0.52 0.48 0.67 0.45 0.00 -
P/EPS 10.48 -56.76 6.50 -17.05 10.96 -19.61 0.00 -
EY 9.54 -1.76 15.38 -5.87 9.12 -5.10 0.00 -
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.75 0.94 1.05 0.66 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 02/11/07 28/11/06 29/11/05 30/11/04 12/11/03 28/11/02 30/11/01 -
Price 1.40 1.22 1.03 0.91 2.27 0.79 0.00 -
P/RPS 0.51 0.58 0.47 0.42 1.18 0.44 0.00 -
P/EPS 10.87 -54.95 5.93 -14.92 19.29 -19.13 0.00 -
EY 9.20 -1.82 16.87 -6.70 5.19 -5.23 0.00 -
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.68 0.82 1.84 0.64 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